[PHARMA] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
20-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 35.98%
YoY- 24.18%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 455,450 298,096 140,676 543,496 403,980 262,703 130,996 129.32%
PBT 49,883 30,358 13,492 51,604 36,690 23,650 13,003 144.85%
Tax -19,321 -11,869 -6,150 -20,800 -14,037 -8,636 -4,537 162.49%
NP 30,562 18,489 7,342 30,804 22,653 15,014 8,466 135.14%
-
NP to SH 30,562 18,489 7,342 30,804 22,653 15,014 8,466 135.14%
-
Tax Rate 38.73% 39.10% 45.58% 40.31% 38.26% 36.52% 34.89% -
Total Cost 424,888 279,607 133,334 512,692 381,327 247,689 122,530 128.92%
-
Net Worth 172,567 159,405 167,817 160,520 152,020 144,134 140,265 14.80%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 1,250 - - 3,750 - - - -
Div Payout % 4.09% - - 12.18% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 172,567 159,405 167,817 160,520 152,020 144,134 140,265 14.80%
NOSH 50,019 49,970 49,945 50,006 50,006 50,046 50,094 -0.09%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.71% 6.20% 5.22% 5.67% 5.61% 5.72% 6.46% -
ROE 17.71% 11.60% 4.38% 19.19% 14.90% 10.42% 6.04% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 910.54 596.55 281.66 1,086.85 807.85 524.92 261.50 129.55%
EPS 61.10 37.00 14.70 61.60 45.30 30.00 16.90 135.37%
DPS 2.50 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.45 3.19 3.36 3.21 3.04 2.88 2.80 14.91%
Adjusted Per Share Value based on latest NOSH - 50,006
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 31.60 20.68 9.76 37.71 28.03 18.23 9.09 129.30%
EPS 2.12 1.28 0.51 2.14 1.57 1.04 0.59 134.41%
DPS 0.09 0.00 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.1197 0.1106 0.1164 0.1114 0.1055 0.10 0.0973 14.79%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 7.68 7.32 7.32 7.27 5.73 6.36 6.82 -
P/RPS 0.84 1.23 2.60 0.67 0.71 1.21 2.61 -53.00%
P/EPS 12.57 19.78 49.80 11.80 12.65 21.20 40.36 -54.02%
EY 7.96 5.05 2.01 8.47 7.91 4.72 2.48 117.43%
DY 0.33 0.00 0.00 1.03 0.00 0.00 0.00 -
P/NAPS 2.23 2.29 2.18 2.26 1.88 2.21 2.44 -5.81%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 22/11/02 26/08/02 21/05/02 20/02/02 26/11/01 29/08/01 24/05/01 -
Price 7.36 7.86 7.86 6.77 6.82 6.82 6.77 -
P/RPS 0.81 1.32 2.79 0.62 0.84 1.30 2.59 -53.89%
P/EPS 12.05 21.24 53.47 10.99 15.06 22.73 40.06 -55.07%
EY 8.30 4.71 1.87 9.10 6.64 4.40 2.50 122.38%
DY 0.34 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 2.13 2.46 2.34 2.11 2.24 2.37 2.42 -8.15%

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