[DPHARMA] QoQ Cumulative Quarter 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- -54.25%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 73,833 57,839 39,782 19,513 43,126 47,159 31,331 76.80%
PBT 24,220 17,931 12,092 6,035 12,961 14,468 9,598 85.03%
Tax -6,500 -4,689 -3,175 -1,659 -3,396 -8,558 -7,209 -6.65%
NP 17,720 13,242 8,917 4,376 9,565 5,910 2,389 278.94%
-
NP to SH 17,720 13,242 8,917 4,376 9,565 5,910 2,389 278.94%
-
Tax Rate 26.84% 26.15% 26.26% 27.49% 26.20% 59.15% 75.11% -
Total Cost 56,113 44,597 30,865 15,137 33,561 41,249 28,942 55.29%
-
Net Worth 87,009 83,012 80,518 79,018 48,531 36,861 58,237 30.59%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 7,800 2,500 2,500 - 2,457 - - -
Div Payout % 44.02% 18.88% 28.04% - 25.69% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 87,009 83,012 80,518 79,018 48,531 36,861 58,237 30.59%
NOSH 60,006 50,007 50,011 50,011 30,716 24,251 42,508 25.76%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 24.00% 22.89% 22.41% 22.43% 22.18% 12.53% 7.63% -
ROE 20.37% 15.95% 11.07% 5.54% 19.71% 16.03% 4.10% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 123.04 115.66 79.55 39.02 140.40 194.46 73.70 40.59%
EPS 29.53 26.48 17.83 8.75 31.14 24.37 5.62 201.32%
DPS 13.00 5.00 5.00 0.00 8.00 0.00 0.00 -
NAPS 1.45 1.66 1.61 1.58 1.58 1.52 1.37 3.84%
Adjusted Per Share Value based on latest NOSH - 50,011
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.68 6.01 4.14 2.03 4.48 4.90 3.26 76.77%
EPS 1.84 1.38 0.93 0.45 0.99 0.61 0.25 276.99%
DPS 0.81 0.26 0.26 0.00 0.26 0.00 0.00 -
NAPS 0.0905 0.0863 0.0837 0.0821 0.0505 0.0383 0.0605 30.70%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 2.17 2.23 1.74 1.57 1.64 1.55 0.00 -
P/RPS 1.76 1.93 2.19 4.02 1.17 0.80 0.00 -
P/EPS 7.35 8.42 9.76 17.94 5.27 6.36 0.00 -
EY 13.61 11.87 10.25 5.57 18.99 15.72 0.00 -
DY 5.99 2.24 2.87 0.00 4.88 0.00 0.00 -
P/NAPS 1.50 1.34 1.08 0.99 1.04 1.02 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 27/05/03 26/02/03 26/11/02 15/07/02 -
Price 2.68 2.09 1.91 1.58 1.49 1.55 0.00 -
P/RPS 2.18 1.81 2.40 4.05 1.06 0.80 0.00 -
P/EPS 9.08 7.89 10.71 18.06 4.78 6.36 0.00 -
EY 11.02 12.67 9.34 5.54 20.90 15.72 0.00 -
DY 4.85 2.39 2.62 0.00 5.37 0.00 0.00 -
P/NAPS 1.85 1.26 1.19 1.00 0.94 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