[DPHARMA] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 45.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 99,506 81,970 73,695 62,639 0 -
PBT 36,450 26,994 25,273 18,997 0 -
Tax -11,220 -3,959 -6,304 -5,055 0 -
NP 25,230 23,035 18,969 13,942 0 -
-
NP to SH 25,230 23,035 18,969 13,942 0 -
-
Tax Rate 30.78% 14.67% 24.94% 26.61% - -
Total Cost 74,276 58,935 54,726 48,697 0 -
-
Net Worth 147,741 112,287 92,950 50,011 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 24,398 9,727 7,302 2,457 - -
Div Payout % 96.70% 42.23% 38.50% 17.62% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 147,741 112,287 92,950 50,011 0 -
NOSH 139,378 132,102 59,968 50,011 0 -
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 25.36% 28.10% 25.74% 22.26% 0.00% -
ROE 17.08% 20.51% 20.41% 27.88% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 71.39 62.05 122.89 125.25 0.00 -
EPS 18.10 17.44 31.63 27.88 0.00 -
DPS 17.50 7.36 12.18 4.91 0.00 -
NAPS 1.06 0.85 1.55 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 50,011
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 10.34 8.51 7.66 6.51 0.00 -
EPS 2.62 2.39 1.97 1.45 0.00 -
DPS 2.53 1.01 0.76 0.26 0.00 -
NAPS 0.1535 0.1166 0.0966 0.052 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 2.65 2.38 2.34 1.57 0.00 -
P/RPS 3.71 3.84 1.90 1.25 0.00 -
P/EPS 14.64 13.65 7.40 5.63 0.00 -
EY 6.83 7.33 13.52 17.76 0.00 -
DY 6.61 3.09 5.20 3.13 0.00 -
P/NAPS 2.50 2.80 1.51 1.57 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 18/05/06 26/05/05 27/05/04 27/05/03 - -
Price 2.67 2.45 2.22 1.58 0.00 -
P/RPS 3.74 3.95 1.81 1.26 0.00 -
P/EPS 14.75 14.05 7.02 5.67 0.00 -
EY 6.78 7.12 14.25 17.64 0.00 -
DY 6.56 3.01 5.49 3.11 0.00 -
P/NAPS 2.52 2.88 1.43 1.58 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