[PHARMA] QoQ 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- -173.03%
YoY- -463.64%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
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 334,700 300,231 256,235 266,941 289,040 251,133 250,754 21.20%
PBT 31,915 12,181 10,230 -657 10,675 8,266 8,911 133.90%
Tax -10,354 -4,964 -3,737 -2,655 -5,279 -2,182 -2,995 128.46%
NP 21,561 7,217 6,493 -3,312 5,396 6,084 5,916 136.63%
-
NP to SH 21,302 6,640 6,069 -3,680 5,039 5,663 5,459 147.65%
-
Tax Rate 32.44% 40.75% 36.53% - 49.45% 26.40% 33.61% -
Total Cost 313,139 293,014 249,742 270,253 283,644 245,049 244,838 17.80%
-
Net Worth 335,784 314,357 321,111 316,651 323,095 316,871 335,032 0.14%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 16,038 - - - 12,310 - -
Div Payout % - 241.55% - - - 217.39% - -
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 335,784 314,357 321,111 316,651 323,095 316,871 335,032 0.14%
NOSH 106,937 106,924 107,037 106,976 106,985 107,051 107,039 -0.06%
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 6.44% 2.40% 2.53% -1.24% 1.87% 2.42% 2.36% -
ROE 6.34% 2.11% 1.89% -1.16% 1.56% 1.79% 1.63% -
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 312.99 280.79 239.39 249.53 270.17 234.59 234.26 21.28%
EPS 19.92 6.21 5.67 -3.44 4.71 5.29 5.10 147.81%
DPS 0.00 15.00 0.00 0.00 0.00 11.50 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 23.22 20.83 17.78 18.52 20.05 17.42 17.40 21.18%
EPS 1.48 0.46 0.42 -0.26 0.35 0.39 0.38 147.33%
DPS 0.00 1.11 0.00 0.00 0.00 0.85 0.00 -
NAPS 0.233 0.2181 0.2228 0.2197 0.2242 0.2199 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 1.04 1.26 1.48 1.49 1.47 1.92 2.02 -35.73%
P/EPS 16.42 56.84 62.61 -108.43 84.50 85.26 92.75 -68.43%
EY 6.09 1.76 1.60 -0.92 1.18 1.17 1.08 216.47%
DY 0.00 4.25 0.00 0.00 0.00 2.55 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 1.09 1.23 1.44 1.46 1.35 1.71 1.93 -31.65%
P/EPS 17.17 55.39 60.85 -106.10 77.49 75.61 88.82 -66.53%
EY 5.82 1.81 1.64 -0.94 1.29 1.32 1.13 197.94%
DY 0.00 4.36 0.00 0.00 0.00 2.88 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