[PHARMA] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 109.41%
YoY- 16.22%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 309,650 1,183,983 891,166 556,466 256,235 1,057,868 790,927 -46.45%
PBT 27,374 77,898 54,326 22,411 10,230 27,195 27,852 -1.14%
Tax -8,392 -26,180 -19,055 -8,701 -3,737 -13,111 -10,643 -14.63%
NP 18,982 51,718 35,271 13,710 6,493 14,084 17,209 6.74%
-
NP to SH 18,545 50,080 34,011 12,709 6,069 12,481 15,974 10.45%
-
Tax Rate 30.66% 33.61% 35.08% 38.82% 36.53% 48.21% 38.21% -
Total Cost 290,668 1,132,265 855,895 542,756 249,742 1,043,784 773,718 -47.90%
-
Net Worth 367,905 349,768 335,831 314,515 321,111 316,570 323,006 9.05%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 19,253 16,042 16,046 - 12,299 12,299 -
Div Payout % - 38.45% 47.17% 126.26% - 98.54% 77.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 367,905 349,768 335,831 314,515 321,111 316,570 323,006 9.05%
NOSH 106,949 106,962 106,952 106,978 107,037 106,949 106,955 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.13% 4.37% 3.96% 2.46% 2.53% 1.33% 2.18% -
ROE 5.04% 14.32% 10.13% 4.04% 1.89% 3.94% 4.95% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 289.53 1,106.91 833.23 520.17 239.39 989.13 739.49 -46.45%
EPS 17.34 46.82 31.80 11.88 5.67 11.67 14.93 10.48%
DPS 0.00 18.00 15.00 15.00 0.00 11.50 11.50 -
NAPS 3.44 3.27 3.14 2.94 3.00 2.96 3.02 9.06%
Adjusted Per Share Value based on latest NOSH - 106,924
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 21.48 82.15 61.83 38.61 17.78 73.40 54.88 -46.46%
EPS 1.29 3.47 2.36 0.88 0.42 0.87 1.11 10.52%
DPS 0.00 1.34 1.11 1.11 0.00 0.85 0.85 -
NAPS 0.2553 0.2427 0.233 0.2182 0.2228 0.2196 0.2241 9.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.95 2.93 3.27 3.53 3.55 3.73 3.98 -
P/RPS 1.02 0.26 0.39 0.68 1.48 0.38 0.54 52.74%
P/EPS 17.01 6.26 10.28 29.71 62.61 31.96 26.65 -25.84%
EY 5.88 15.98 9.72 3.37 1.60 3.13 3.75 34.93%
DY 0.00 6.14 4.59 4.25 0.00 3.08 2.89 -
P/NAPS 0.86 0.90 1.04 1.20 1.18 1.26 1.32 -24.82%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 22/11/07 17/08/07 25/05/07 26/02/07 13/11/06 -
Price 3.45 2.98 3.42 3.44 3.45 3.65 3.65 -
P/RPS 1.19 0.27 0.41 0.66 1.44 0.37 0.49 80.57%
P/EPS 19.90 6.36 10.75 28.96 60.85 31.28 24.44 -12.79%
EY 5.03 15.71 9.30 3.45 1.64 3.20 4.09 14.77%
DY 0.00 6.04 4.39 4.36 0.00 3.15 3.15 -
P/NAPS 1.00 0.91 1.09 1.17 1.15 1.23 1.21 -11.92%

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