[DPHARMA] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
29-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -9.64%
YoY- 23.77%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 26,487 22,205 21,104 18,534 20,127 19,375 15,994 40.01%
PBT 9,355 7,468 6,373 6,166 6,987 7,088 6,289 30.34%
Tax -3,690 -1,563 -520 -813 -1,063 -1,463 -1,811 60.79%
NP 5,665 5,905 5,853 5,353 5,924 5,625 4,478 16.98%
-
NP to SH 5,665 5,905 5,853 5,353 5,924 5,625 4,478 16.98%
-
Tax Rate 39.44% 20.93% 8.16% 13.19% 15.21% 20.64% 28.80% -
Total Cost 20,822 16,300 15,251 13,181 14,203 13,750 11,516 48.46%
-
Net Worth 111,722 112,287 103,055 97,566 94,832 92,950 87,038 18.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 7,927 - 1,800 - 4,802 -
Div Payout % - - 135.44% - 30.40% - 107.24% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 111,722 112,287 103,055 97,566 94,832 92,950 87,038 18.12%
NOSH 131,438 132,102 132,121 131,847 60,020 59,968 60,026 68.70%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 21.39% 26.59% 27.73% 28.88% 29.43% 29.03% 28.00% -
ROE 5.07% 5.26% 5.68% 5.49% 6.25% 6.05% 5.14% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.15 16.81 15.97 14.06 33.53 32.31 26.64 -16.99%
EPS 4.31 4.47 4.43 4.06 9.87 9.38 7.46 -30.65%
DPS 0.00 0.00 6.00 0.00 3.00 0.00 8.00 -
NAPS 0.85 0.85 0.78 0.74 1.58 1.55 1.45 -29.97%
Adjusted Per Share Value based on latest NOSH - 131,847
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.75 2.31 2.19 1.93 2.09 2.01 1.66 40.05%
EPS 0.59 0.61 0.61 0.56 0.62 0.58 0.47 16.38%
DPS 0.00 0.00 0.82 0.00 0.19 0.00 0.50 -
NAPS 0.1161 0.1167 0.1071 0.1014 0.0986 0.0966 0.0905 18.08%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.54 2.38 2.18 2.07 2.32 2.34 2.17 -
P/RPS 12.60 14.16 13.65 14.73 6.92 7.24 8.14 33.84%
P/EPS 58.93 53.24 49.21 50.99 23.51 24.95 29.09 60.17%
EY 1.70 1.88 2.03 1.96 4.25 4.01 3.44 -37.52%
DY 0.00 0.00 2.75 0.00 1.29 0.00 3.69 -
P/NAPS 2.99 2.80 2.79 2.80 1.47 1.51 1.50 58.45%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 24/02/05 29/12/04 30/08/04 27/05/04 26/02/04 -
Price 2.74 2.45 2.58 2.00 2.14 2.22 2.68 -
P/RPS 13.60 14.58 16.15 14.23 6.38 6.87 10.06 22.28%
P/EPS 63.57 54.81 58.24 49.26 21.68 23.67 35.92 46.36%
EY 1.57 1.82 1.72 2.03 4.61 4.23 2.78 -31.70%
DY 0.00 0.00 2.33 0.00 1.40 0.00 2.99 -
P/NAPS 3.22 2.88 3.31 2.70 1.35 1.43 1.85 44.74%

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