[DPHARMA] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -4.76%
YoY- 22.8%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 26,218 22,710 18,534 18,057 15,828 0 -
PBT 9,685 8,217 6,166 5,839 4,871 0 -
Tax -2,318 -2,257 -813 -1,514 -1,349 0 -
NP 7,367 5,960 5,353 4,325 3,522 0 -
-
NP to SH 7,367 5,960 5,353 4,325 3,522 0 -
-
Tax Rate 23.93% 27.47% 13.19% 25.93% 27.69% - -
Total Cost 18,851 16,750 13,181 13,732 12,306 0 -
-
Net Worth 139,526 128,864 97,566 83,000 75,083 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 139,526 128,864 97,566 83,000 75,083 0 -
NOSH 139,526 134,234 131,847 50,000 49,396 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 28.10% 26.24% 28.88% 23.95% 22.25% 0.00% -
ROE 5.28% 4.63% 5.49% 5.21% 4.69% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 18.79 16.92 14.06 36.11 32.04 0.00 -
EPS 5.28 4.44 4.06 8.65 7.13 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.96 0.74 1.66 1.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2.73 2.36 1.93 1.88 1.65 0.00 -
EPS 0.77 0.62 0.56 0.45 0.37 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.145 0.134 0.1014 0.0863 0.0781 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 2.68 2.77 2.07 2.23 1.55 0.00 -
P/RPS 14.26 16.37 14.73 6.17 4.84 0.00 -
P/EPS 50.76 62.39 50.99 25.78 21.74 0.00 -
EY 1.97 1.60 1.96 3.88 4.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.89 2.80 1.34 1.02 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/06 22/11/05 29/12/04 20/11/03 26/11/02 - -
Price 2.62 2.55 2.00 2.09 1.55 0.00 -
P/RPS 13.94 15.07 14.23 5.79 4.84 0.00 -
P/EPS 49.62 57.43 49.26 24.16 21.74 0.00 -
EY 2.02 1.74 2.03 4.14 4.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.66 2.70 1.26 1.02 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