[DPHARMA] QoQ 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- 19.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 15,994 18,057 20,269 19,513 15,466 15,828 16,682 -2.76%
PBT 6,289 5,839 6,057 6,035 4,926 4,871 5,204 13.41%
Tax -1,811 -1,514 -1,516 -1,659 -1,271 -1,349 -2,815 -25.41%
NP 4,478 4,325 4,541 4,376 3,655 3,522 2,389 51.85%
-
NP to SH 4,478 4,325 4,541 4,376 3,655 3,522 2,389 51.85%
-
Tax Rate 28.80% 25.93% 25.03% 27.49% 25.80% 27.69% 54.09% -
Total Cost 11,516 13,732 15,728 15,137 11,811 12,306 14,293 -13.37%
-
Net Worth 87,038 83,000 80,517 79,018 48,528 75,083 58,237 30.62%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,802 - 2,500 - 2,457 - - -
Div Payout % 107.24% - 55.07% - 67.23% - - -
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 87,038 83,000 80,517 79,018 48,528 75,083 58,237 30.62%
NOSH 60,026 50,000 50,011 50,011 30,714 49,396 42,508 25.78%
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 28.00% 23.95% 22.40% 22.43% 23.63% 22.25% 14.32% -
ROE 5.14% 5.21% 5.64% 5.54% 7.53% 4.69% 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 26.64 36.11 40.53 39.02 50.35 32.04 39.24 -22.70%
EPS 7.46 8.65 9.08 8.75 11.90 7.13 5.62 20.71%
DPS 8.00 0.00 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 1.66 1.88 2.11 2.03 1.61 1.65 1.73 -2.70%
EPS 0.47 0.45 0.47 0.45 0.38 0.37 0.25 52.15%
DPS 0.50 0.00 0.26 0.00 0.26 0.00 0.00 -
NAPS 0.0905 0.0863 0.0837 0.0821 0.0504 0.0781 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 8.14 6.17 4.29 4.02 3.26 4.84 0.00 -
P/EPS 29.09 25.78 19.16 17.94 13.78 21.74 0.00 -
EY 3.44 3.88 5.22 5.57 7.26 4.60 0.00 -
DY 3.69 0.00 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 10.06 5.79 4.71 4.05 2.96 4.84 0.00 -
P/EPS 35.92 24.16 21.04 18.06 12.52 21.74 0.00 -
EY 2.78 4.14 4.75 5.54 7.99 4.60 0.00 -
DY 2.99 0.00 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