[PHARMA] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -29.32%
YoY- 97.39%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 313,716 328,243 314,288 353,465 309,650 292,817 334,700 -4.22%
PBT 20,184 24,496 17,641 21,088 27,374 23,572 31,915 -26.30%
Tax -5,491 -6,574 -6,593 -7,631 -8,392 -7,125 -10,354 -34.45%
NP 14,693 17,922 11,048 13,457 18,982 16,447 21,561 -22.54%
-
NP to SH 14,522 17,789 10,590 13,107 18,545 16,069 21,302 -22.52%
-
Tax Rate 27.20% 26.84% 37.37% 36.19% 30.66% 30.23% 32.44% -
Total Cost 299,023 310,321 303,240 340,008 290,668 276,370 313,139 -3.02%
-
Net Worth 402,378 388,298 374,393 362,716 367,905 349,837 335,784 12.80%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 28,881 - 19,259 - 19,257 - -
Div Payout % - 162.36% - 146.94% - 119.84% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 402,378 388,298 374,393 362,716 367,905 349,837 335,784 12.80%
NOSH 107,015 106,969 106,969 106,995 106,949 106,984 106,937 0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.68% 5.46% 3.52% 3.81% 6.13% 5.62% 6.44% -
ROE 3.61% 4.58% 2.83% 3.61% 5.04% 4.59% 6.34% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 293.15 306.86 293.81 330.35 289.53 273.70 312.99 -4.26%
EPS 13.57 16.63 9.90 12.25 17.34 15.02 19.92 -22.56%
DPS 0.00 27.00 0.00 18.00 0.00 18.00 0.00 -
NAPS 3.76 3.63 3.50 3.39 3.44 3.27 3.14 12.75%
Adjusted Per Share Value based on latest NOSH - 106,995
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 21.77 22.77 21.81 24.52 21.48 20.32 23.22 -4.20%
EPS 1.01 1.23 0.73 0.91 1.29 1.11 1.48 -22.46%
DPS 0.00 2.00 0.00 1.34 0.00 1.34 0.00 -
NAPS 0.2792 0.2694 0.2598 0.2517 0.2553 0.2427 0.233 12.80%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.45 3.36 3.24 3.27 2.95 2.93 3.27 -
P/RPS 1.18 1.09 1.10 0.99 1.02 1.07 1.04 8.77%
P/EPS 25.42 20.20 32.73 26.69 17.01 19.51 16.42 33.78%
EY 3.93 4.95 3.06 3.75 5.88 5.13 6.09 -25.30%
DY 0.00 8.04 0.00 5.50 0.00 6.14 0.00 -
P/NAPS 0.92 0.93 0.93 0.96 0.86 0.90 1.04 -7.84%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 08/05/09 27/02/09 24/11/08 14/08/08 28/05/08 28/02/08 22/11/07 -
Price 3.82 2.73 3.35 3.44 3.45 2.98 3.42 -
P/RPS 1.30 0.89 1.14 1.04 1.19 1.09 1.09 12.45%
P/EPS 28.15 16.42 33.84 28.08 19.90 19.84 17.17 38.99%
EY 3.55 6.09 2.96 3.56 5.03 5.04 5.82 -28.05%
DY 0.00 9.89 0.00 5.23 0.00 6.04 0.00 -
P/NAPS 1.02 0.75 0.96 1.01 1.00 0.91 1.09 -4.32%

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