[DPHARMA] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 103.77%
YoY- 273.25%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 54,907 48,692 39,502 39,782 31,331 0 -
PBT 20,917 16,823 14,075 12,092 9,598 0 -
Tax -5,546 -5,253 -2,526 -3,175 -7,209 0 -
NP 15,371 11,570 11,549 8,917 2,389 0 -
-
NP to SH 15,371 11,570 11,549 8,917 2,389 0 -
-
Tax Rate 26.51% 31.23% 17.95% 26.26% 75.11% - -
Total Cost 39,536 37,122 27,953 30,865 28,942 0 -
-
Net Worth 139,356 112,010 94,791 80,518 58,237 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 9,754 - 1,799 2,500 - - -
Div Payout % 63.46% - 15.58% 28.04% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 139,356 112,010 94,791 80,518 58,237 0 -
NOSH 139,356 131,776 59,994 50,011 42,508 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 27.99% 23.76% 29.24% 22.41% 7.63% 0.00% -
ROE 11.03% 10.33% 12.18% 11.07% 4.10% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 39.40 36.95 65.84 79.55 73.70 0.00 -
EPS 11.03 8.78 19.25 17.83 5.62 0.00 -
DPS 7.00 0.00 3.00 5.00 0.00 0.00 -
NAPS 1.00 0.85 1.58 1.61 1.37 0.00 -
Adjusted Per Share Value based on latest NOSH - 50,011
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 5.70 5.06 4.10 4.13 3.25 0.00 -
EPS 1.60 1.20 1.20 0.93 0.25 0.00 -
DPS 1.01 0.00 0.19 0.26 0.00 0.00 -
NAPS 0.1448 0.1164 0.0985 0.0836 0.0605 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 2.69 2.54 2.32 1.74 0.00 0.00 -
P/RPS 6.83 6.87 3.52 2.19 0.00 0.00 -
P/EPS 24.39 28.93 12.05 9.76 0.00 0.00 -
EY 4.10 3.46 8.30 10.25 0.00 0.00 -
DY 2.60 0.00 1.29 2.87 0.00 0.00 -
P/NAPS 2.69 2.99 1.47 1.08 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/06 29/08/05 30/08/04 28/08/03 15/07/02 - -
Price 2.77 2.74 2.14 1.91 0.00 0.00 -
P/RPS 7.03 7.42 3.25 2.40 0.00 0.00 -
P/EPS 25.11 31.21 11.12 10.71 0.00 0.00 -
EY 3.98 3.20 9.00 9.34 0.00 0.00 -
DY 2.53 0.00 1.40 2.62 0.00 0.00 -
P/NAPS 2.77 3.22 1.35 1.19 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment