[DPHARMA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 34.63%
YoY- 28.41%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 71,402 48,692 22,205 79,140 58,036 39,502 19,375 138.39%
PBT 25,040 16,823 7,468 26,614 20,241 14,075 7,088 131.77%
Tax -7,510 -5,253 -1,563 -3,859 -3,339 -2,526 -1,463 197.27%
NP 17,530 11,570 5,905 22,755 16,902 11,549 5,625 113.20%
-
NP to SH 17,530 11,570 5,905 22,755 16,902 11,549 5,625 113.20%
-
Tax Rate 29.99% 31.23% 20.93% 14.50% 16.50% 17.95% 20.64% -
Total Cost 53,872 37,122 16,300 56,385 41,134 27,953 13,750 148.32%
-
Net Worth 127,298 112,010 112,287 102,951 97,714 94,791 92,950 23.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 11,879 3,961 1,799 - -
Div Payout % - - - 52.20% 23.44% 15.58% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 127,298 112,010 112,287 102,951 97,714 94,791 92,950 23.30%
NOSH 132,602 131,776 132,102 131,989 132,046 59,994 59,968 69.64%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 24.55% 23.76% 26.59% 28.75% 29.12% 29.24% 29.03% -
ROE 13.77% 10.33% 5.26% 22.10% 17.30% 12.18% 6.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 53.85 36.95 16.81 59.96 43.95 65.84 32.31 40.52%
EPS 13.22 8.78 4.47 17.24 12.80 19.25 9.38 25.67%
DPS 0.00 0.00 0.00 9.00 3.00 3.00 0.00 -
NAPS 0.96 0.85 0.85 0.78 0.74 1.58 1.55 -27.31%
Adjusted Per Share Value based on latest NOSH - 132,121
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.42 5.06 2.31 8.23 6.03 4.11 2.01 138.66%
EPS 1.82 1.20 0.61 2.37 1.76 1.20 0.58 114.18%
DPS 0.00 0.00 0.00 1.23 0.41 0.19 0.00 -
NAPS 0.1323 0.1164 0.1167 0.107 0.1016 0.0985 0.0966 23.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.77 2.54 2.38 2.18 2.07 2.32 2.34 -
P/RPS 5.14 6.87 14.16 3.64 4.71 3.52 7.24 -20.40%
P/EPS 20.95 28.93 53.24 12.65 16.17 12.05 24.95 -10.98%
EY 4.77 3.46 1.88 7.91 6.18 8.30 4.01 12.25%
DY 0.00 0.00 0.00 4.13 1.45 1.29 0.00 -
P/NAPS 2.89 2.99 2.80 2.79 2.80 1.47 1.51 54.09%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 29/08/05 26/05/05 24/02/05 29/12/04 30/08/04 27/05/04 -
Price 2.55 2.74 2.45 2.58 2.00 2.14 2.22 -
P/RPS 4.74 7.42 14.58 4.30 4.55 3.25 6.87 -21.90%
P/EPS 19.29 31.21 54.81 14.97 15.63 11.12 23.67 -12.74%
EY 5.18 3.20 1.82 6.68 6.40 9.00 4.23 14.44%
DY 0.00 0.00 0.00 3.49 1.50 1.40 0.00 -
P/NAPS 2.66 3.22 2.88 3.31 2.70 1.35 1.43 51.19%

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