[DPHARMA] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 33.82%
YoY- 85.26%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 58,036 39,502 19,375 73,833 57,839 39,782 19,513 106.40%
PBT 20,241 14,075 7,088 24,220 17,931 12,092 6,035 123.56%
Tax -3,339 -2,526 -1,463 -6,500 -4,689 -3,175 -1,659 59.20%
NP 16,902 11,549 5,625 17,720 13,242 8,917 4,376 145.56%
-
NP to SH 16,902 11,549 5,625 17,720 13,242 8,917 4,376 145.56%
-
Tax Rate 16.50% 17.95% 20.64% 26.84% 26.15% 26.26% 27.49% -
Total Cost 41,134 27,953 13,750 56,113 44,597 30,865 15,137 94.37%
-
Net Worth 97,714 94,791 92,950 87,009 83,012 80,518 79,018 15.16%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,961 1,799 - 7,800 2,500 2,500 - -
Div Payout % 23.44% 15.58% - 44.02% 18.88% 28.04% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 97,714 94,791 92,950 87,009 83,012 80,518 79,018 15.16%
NOSH 132,046 59,994 59,968 60,006 50,007 50,011 50,011 90.69%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 29.12% 29.24% 29.03% 24.00% 22.89% 22.41% 22.43% -
ROE 17.30% 12.18% 6.05% 20.37% 15.95% 11.07% 5.54% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 43.95 65.84 32.31 123.04 115.66 79.55 39.02 8.23%
EPS 12.80 19.25 9.38 29.53 26.48 17.83 8.75 28.77%
DPS 3.00 3.00 0.00 13.00 5.00 5.00 0.00 -
NAPS 0.74 1.58 1.55 1.45 1.66 1.61 1.58 -39.60%
Adjusted Per Share Value based on latest NOSH - 60,026
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.03 4.11 2.01 7.68 6.01 4.14 2.03 106.23%
EPS 1.76 1.20 0.58 1.84 1.38 0.93 0.45 147.62%
DPS 0.41 0.19 0.00 0.81 0.26 0.26 0.00 -
NAPS 0.1016 0.0985 0.0966 0.0905 0.0863 0.0837 0.0821 15.22%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.07 2.32 2.34 2.17 2.23 1.74 1.57 -
P/RPS 4.71 3.52 7.24 1.76 1.93 2.19 4.02 11.10%
P/EPS 16.17 12.05 24.95 7.35 8.42 9.76 17.94 -6.67%
EY 6.18 8.30 4.01 13.61 11.87 10.25 5.57 7.15%
DY 1.45 1.29 0.00 5.99 2.24 2.87 0.00 -
P/NAPS 2.80 1.47 1.51 1.50 1.34 1.08 0.99 99.61%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/12/04 30/08/04 27/05/04 26/02/04 20/11/03 28/08/03 27/05/03 -
Price 2.00 2.14 2.22 2.68 2.09 1.91 1.58 -
P/RPS 4.55 3.25 6.87 2.18 1.81 2.40 4.05 8.04%
P/EPS 15.63 11.12 23.67 9.08 7.89 10.71 18.06 -9.16%
EY 6.40 9.00 4.23 11.02 12.67 9.34 5.54 10.06%
DY 1.50 1.40 0.00 4.85 2.39 2.62 0.00 -
P/NAPS 2.70 1.35 1.43 1.85 1.26 1.19 1.00 93.54%

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