[DPHARMA] QoQ Quarter Result on 31-Dec-2015 [#4]

Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 77.84%
YoY- 37.92%
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 80,302 79,135 79,470 89,401 79,372 56,308 45,599 45.67%
PBT 7,516 7,723 9,941 17,529 11,621 8,407 12,198 -27.52%
Tax -1,290 -3,782 -2,113 0 -2,998 -2,559 -3,229 -45.66%
NP 6,226 3,941 7,828 17,529 8,623 5,848 8,969 -21.54%
-
NP to SH 6,341 4,503 7,843 15,335 8,623 5,848 8,969 -20.58%
-
Tax Rate 17.16% 48.97% 21.26% 0.00% 25.80% 30.44% 26.47% -
Total Cost 74,076 75,194 71,642 71,872 70,749 50,460 36,630 59.71%
-
Net Worth 451,913 446,334 457,492 270,177 268,509 189,815 205,045 69.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 6,973 - 9,172 - 5,582 - -
Div Payout % - 154.87% - 59.82% - 95.47% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 451,913 446,334 457,492 270,177 268,509 189,815 205,045 69.11%
NOSH 278,959 278,959 278,959 278,959 278,959 139,570 139,486 58.53%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.75% 4.98% 9.85% 19.61% 10.86% 10.39% 19.67% -
ROE 1.40% 1.01% 1.71% 5.68% 3.21% 3.08% 4.37% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.79 28.37 28.49 53.61 47.59 40.34 32.69 -8.09%
EPS 2.23 1.41 2.81 9.19 5.17 4.19 6.43 -50.54%
DPS 0.00 2.50 0.00 5.50 0.00 4.00 0.00 -
NAPS 1.62 1.60 1.64 1.62 1.61 1.36 1.47 6.67%
Adjusted Per Share Value based on latest NOSH - 278,959
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.35 8.23 8.26 9.29 8.25 5.85 4.74 45.71%
EPS 0.66 0.47 0.82 1.59 0.90 0.61 0.93 -20.38%
DPS 0.00 0.72 0.00 0.95 0.00 0.58 0.00 -
NAPS 0.4698 0.464 0.4756 0.2809 0.2791 0.1973 0.2132 69.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.06 2.04 2.55 2.62 2.72 2.65 3.88 -
P/RPS 7.16 7.19 8.95 4.89 5.72 6.57 11.87 -28.54%
P/EPS 90.63 126.38 90.70 28.49 52.61 63.25 60.34 31.05%
EY 1.10 0.79 1.10 3.51 1.90 1.58 1.66 -23.93%
DY 0.00 1.23 0.00 2.10 0.00 1.51 0.00 -
P/NAPS 1.27 1.28 1.55 1.62 1.69 1.95 2.64 -38.52%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 22/08/16 18/05/16 23/02/16 24/11/15 25/08/15 18/05/15 -
Price 2.10 2.14 2.40 2.61 2.70 2.40 3.90 -
P/RPS 7.30 7.54 8.42 4.87 5.67 5.95 11.93 -27.85%
P/EPS 92.39 132.57 85.36 28.39 52.22 57.28 60.65 32.29%
EY 1.08 0.75 1.17 3.52 1.91 1.75 1.65 -24.55%
DY 0.00 1.17 0.00 2.11 0.00 1.67 0.00 -
P/NAPS 1.30 1.34 1.46 1.61 1.68 1.76 2.65 -37.71%

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