[PHARMA] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 220.81%
YoY- 322.74%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 353,465 309,650 292,817 334,700 300,231 256,235 266,941 20.60%
PBT 21,088 27,374 23,572 31,915 12,181 10,230 -657 -
Tax -7,631 -8,392 -7,125 -10,354 -4,964 -3,737 -2,655 102.28%
NP 13,457 18,982 16,447 21,561 7,217 6,493 -3,312 -
-
NP to SH 13,107 18,545 16,069 21,302 6,640 6,069 -3,680 -
-
Tax Rate 36.19% 30.66% 30.23% 32.44% 40.75% 36.53% - -
Total Cost 340,008 290,668 276,370 313,139 293,014 249,742 270,253 16.55%
-
Net Worth 362,716 367,905 349,837 335,784 314,357 321,111 316,651 9.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 19,259 - 19,257 - 16,038 - - -
Div Payout % 146.94% - 119.84% - 241.55% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 362,716 367,905 349,837 335,784 314,357 321,111 316,651 9.48%
NOSH 106,995 106,949 106,984 106,937 106,924 107,037 106,976 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.81% 6.13% 5.62% 6.44% 2.40% 2.53% -1.24% -
ROE 3.61% 5.04% 4.59% 6.34% 2.11% 1.89% -1.16% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 330.35 289.53 273.70 312.99 280.79 239.39 249.53 20.58%
EPS 12.25 17.34 15.02 19.92 6.21 5.67 -3.44 -
DPS 18.00 0.00 18.00 0.00 15.00 0.00 0.00 -
NAPS 3.39 3.44 3.27 3.14 2.94 3.00 2.96 9.47%
Adjusted Per Share Value based on latest NOSH - 106,937
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 24.52 21.48 20.32 23.22 20.83 17.78 18.52 20.59%
EPS 0.91 1.29 1.11 1.48 0.46 0.42 -0.26 -
DPS 1.34 0.00 1.34 0.00 1.11 0.00 0.00 -
NAPS 0.2517 0.2553 0.2427 0.233 0.2181 0.2228 0.2197 9.49%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.27 2.95 2.93 3.27 3.53 3.55 3.73 -
P/RPS 0.99 1.02 1.07 1.04 1.26 1.48 1.49 -23.87%
P/EPS 26.69 17.01 19.51 16.42 56.84 62.61 -108.43 -
EY 3.75 5.88 5.13 6.09 1.76 1.60 -0.92 -
DY 5.50 0.00 6.14 0.00 4.25 0.00 0.00 -
P/NAPS 0.96 0.86 0.90 1.04 1.20 1.18 1.26 -16.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 28/05/08 28/02/08 22/11/07 17/08/07 25/05/07 26/02/07 -
Price 3.44 3.45 2.98 3.42 3.44 3.45 3.65 -
P/RPS 1.04 1.19 1.09 1.09 1.23 1.44 1.46 -20.25%
P/EPS 28.08 19.90 19.84 17.17 55.39 60.85 -106.10 -
EY 3.56 5.03 5.04 5.82 1.81 1.64 -0.94 -
DY 5.23 0.00 6.04 0.00 4.36 0.00 0.00 -
P/NAPS 1.01 1.00 0.91 1.09 1.17 1.15 1.23 -12.32%

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