[DPHARMA] YoY TTM 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- 15.44%
YoY- 573.67%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 100,512 88,330 73,553 71,076 11,832 70.65%
PBT 37,551 29,362 26,203 21,889 3,165 85.51%
Tax -10,239 -6,586 -5,851 -5,795 -776 90.50%
NP 27,312 22,776 20,352 16,094 2,389 83.80%
-
NP to SH 27,312 22,776 20,352 16,094 2,389 83.80%
-
Tax Rate 27.27% 22.43% 22.33% 26.47% 24.52% -
Total Cost 73,200 65,554 53,201 54,982 9,443 66.80%
-
Net Worth 139,334 111,722 94,832 80,517 42,508 34.52%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 34,151 7,927 6,602 4,957 - -
Div Payout % 125.04% 34.81% 32.44% 30.80% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 139,334 111,722 94,832 80,517 42,508 34.52%
NOSH 139,334 131,438 60,020 50,011 42,508 34.52%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 27.17% 25.79% 27.67% 22.64% 20.19% -
ROE 19.60% 20.39% 21.46% 19.99% 5.62% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 72.14 67.20 122.55 142.12 27.83 26.86%
EPS 19.60 17.33 33.91 32.18 5.62 36.62%
DPS 24.51 6.00 11.00 9.91 0.00 -
NAPS 1.00 0.85 1.58 1.61 1.00 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 CAGR
RPS 10.44 9.18 7.64 7.38 1.23 70.62%
EPS 2.84 2.37 2.11 1.67 0.25 83.51%
DPS 3.55 0.82 0.69 0.52 0.00 -
NAPS 0.1447 0.1161 0.0985 0.0836 0.0442 34.48%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 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 -
P/RPS 3.73 3.78 1.89 1.22 0.00 -
P/EPS 13.72 14.66 6.84 5.41 0.00 -
EY 7.29 6.82 14.62 18.49 0.00 -
DY 9.11 2.36 4.74 5.70 0.00 -
P/NAPS 2.69 2.99 1.47 1.08 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 23/08/06 29/08/05 30/08/04 28/08/03 - -
Price 2.77 2.74 2.14 1.91 0.00 -
P/RPS 3.84 4.08 1.75 1.34 0.00 -
P/EPS 14.13 15.81 6.31 5.94 0.00 -
EY 7.08 6.32 15.85 16.85 0.00 -
DY 8.85 2.19 5.14 5.19 0.00 -
P/NAPS 2.77 3.22 1.35 1.19 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