[PHARMA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -41.4%
YoY- -53.61%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,188,221 1,112,932 1,024,940 1,057,868 1,054,569 1,003,774 1,003,016 11.94%
PBT 72,434 44,822 40,920 27,195 37,136 34,354 35,644 60.36%
Tax -25,406 -17,402 -14,948 -13,111 -14,190 -10,728 -11,980 64.98%
NP 47,028 27,420 25,972 14,084 22,945 23,626 23,664 58.00%
-
NP to SH 45,348 25,418 24,276 12,481 21,298 21,870 21,836 62.70%
-
Tax Rate 35.07% 38.82% 36.53% 48.21% 38.21% 31.23% 33.61% -
Total Cost 1,141,193 1,085,512 998,968 1,043,784 1,031,624 980,148 979,352 10.72%
-
Net Worth 335,831 314,515 321,111 316,570 323,006 316,549 335,032 0.15%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 21,390 32,093 - 12,299 16,399 24,596 - -
Div Payout % 47.17% 126.26% - 98.54% 77.00% 112.47% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 335,831 314,515 321,111 316,570 323,006 316,549 335,032 0.15%
NOSH 106,952 106,978 107,037 106,949 106,955 106,942 107,039 -0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.96% 2.46% 2.53% 1.33% 2.18% 2.35% 2.36% -
ROE 13.50% 8.08% 7.56% 3.94% 6.59% 6.91% 6.52% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,110.98 1,040.34 957.56 989.13 985.99 938.61 937.05 12.00%
EPS 42.40 23.76 22.68 11.67 19.91 20.44 20.40 62.79%
DPS 20.00 30.00 0.00 11.50 15.33 23.00 0.00 -
NAPS 3.14 2.94 3.00 2.96 3.02 2.96 3.13 0.21%
Adjusted Per Share Value based on latest NOSH - 106,976
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 82.44 77.22 71.11 73.40 73.17 69.65 69.59 11.94%
EPS 3.15 1.76 1.68 0.87 1.48 1.52 1.52 62.47%
DPS 1.48 2.23 0.00 0.85 1.14 1.71 0.00 -
NAPS 0.233 0.2182 0.2228 0.2196 0.2241 0.2196 0.2325 0.14%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.27 3.53 3.55 3.73 3.98 4.51 4.73 -
P/RPS 0.29 0.34 0.37 0.38 0.40 0.48 0.50 -30.42%
P/EPS 7.71 14.86 15.65 31.96 19.99 22.05 23.19 -51.97%
EY 12.97 6.73 6.39 3.13 5.00 4.53 4.31 108.29%
DY 6.12 8.50 0.00 3.08 3.85 5.10 0.00 -
P/NAPS 1.04 1.20 1.18 1.26 1.32 1.52 1.51 -21.99%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 17/08/07 25/05/07 26/02/07 13/11/06 16/08/06 25/05/06 -
Price 3.42 3.44 3.45 3.65 3.65 4.00 4.53 -
P/RPS 0.31 0.33 0.36 0.37 0.37 0.43 0.48 -25.26%
P/EPS 8.07 14.48 15.21 31.28 18.33 19.56 22.21 -49.04%
EY 12.40 6.91 6.57 3.20 5.46 5.11 4.50 96.42%
DY 5.85 8.72 0.00 3.15 4.20 5.75 0.00 -
P/NAPS 1.09 1.17 1.15 1.23 1.21 1.35 1.45 -17.31%

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