[DPHARMA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -74.05%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 94,298 71,402 48,692 22,205 79,140 58,036 39,502 78.33%
PBT 33,459 25,040 16,823 7,468 26,614 20,241 14,075 77.83%
Tax -9,946 -7,510 -5,253 -1,563 -3,859 -3,339 -2,526 148.72%
NP 23,513 17,530 11,570 5,905 22,755 16,902 11,549 60.42%
-
NP to SH 23,513 17,530 11,570 5,905 22,755 16,902 11,549 60.42%
-
Tax Rate 29.73% 29.99% 31.23% 20.93% 14.50% 16.50% 17.95% -
Total Cost 70,785 53,872 37,122 16,300 56,385 41,134 27,953 85.46%
-
Net Worth 135,388 127,298 112,010 112,287 102,951 97,714 94,791 26.74%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 23,458 - - - 11,879 3,961 1,799 451.41%
Div Payout % 99.77% - - - 52.20% 23.44% 15.58% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 135,388 127,298 112,010 112,287 102,951 97,714 94,791 26.74%
NOSH 134,047 132,602 131,776 132,102 131,989 132,046 59,994 70.65%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 24.93% 24.55% 23.76% 26.59% 28.75% 29.12% 29.24% -
ROE 17.37% 13.77% 10.33% 5.26% 22.10% 17.30% 12.18% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 70.35 53.85 36.95 16.81 59.96 43.95 65.84 4.50%
EPS 17.54 13.22 8.78 4.47 17.24 12.80 19.25 -5.99%
DPS 17.50 0.00 0.00 0.00 9.00 3.00 3.00 223.01%
NAPS 1.01 0.96 0.85 0.85 0.78 0.74 1.58 -25.73%
Adjusted Per Share Value based on latest NOSH - 132,102
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.80 7.42 5.06 2.31 8.23 6.03 4.11 78.19%
EPS 2.44 1.82 1.20 0.61 2.37 1.76 1.20 60.29%
DPS 2.44 0.00 0.00 0.00 1.23 0.41 0.19 445.84%
NAPS 0.1407 0.1323 0.1164 0.1167 0.107 0.1016 0.0985 26.75%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.30 2.77 2.54 2.38 2.18 2.07 2.32 -
P/RPS 3.27 5.14 6.87 14.16 3.64 4.71 3.52 -4.77%
P/EPS 13.11 20.95 28.93 53.24 12.65 16.17 12.05 5.76%
EY 7.63 4.77 3.46 1.88 7.91 6.18 8.30 -5.44%
DY 7.61 0.00 0.00 0.00 4.13 1.45 1.29 225.43%
P/NAPS 2.28 2.89 2.99 2.80 2.79 2.80 1.47 33.88%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 22/11/05 29/08/05 26/05/05 24/02/05 29/12/04 30/08/04 -
Price 2.80 2.55 2.74 2.45 2.58 2.00 2.14 -
P/RPS 3.98 4.74 7.42 14.58 4.30 4.55 3.25 14.42%
P/EPS 15.96 19.29 31.21 54.81 14.97 15.63 11.12 27.15%
EY 6.26 5.18 3.20 1.82 6.68 6.40 9.00 -21.44%
DY 6.25 0.00 0.00 0.00 3.49 1.50 1.40 170.38%
P/NAPS 2.77 2.66 3.22 2.88 3.31 2.70 1.35 61.26%

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