[PHARMA] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 264.92%
YoY- 11.17%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 292,817 334,700 300,231 256,235 266,941 289,040 251,133 10.74%
PBT 23,572 31,915 12,181 10,230 -657 10,675 8,266 100.71%
Tax -7,125 -10,354 -4,964 -3,737 -2,655 -5,279 -2,182 119.62%
NP 16,447 21,561 7,217 6,493 -3,312 5,396 6,084 93.70%
-
NP to SH 16,069 21,302 6,640 6,069 -3,680 5,039 5,663 100.04%
-
Tax Rate 30.23% 32.44% 40.75% 36.53% - 49.45% 26.40% -
Total Cost 276,370 313,139 293,014 249,742 270,253 283,644 245,049 8.32%
-
Net Worth 349,837 335,784 314,357 321,111 316,651 323,095 316,871 6.80%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 19,257 - 16,038 - - - 12,310 34.64%
Div Payout % 119.84% - 241.55% - - - 217.39% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 349,837 335,784 314,357 321,111 316,651 323,095 316,871 6.80%
NOSH 106,984 106,937 106,924 107,037 106,976 106,985 107,051 -0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.62% 6.44% 2.40% 2.53% -1.24% 1.87% 2.42% -
ROE 4.59% 6.34% 2.11% 1.89% -1.16% 1.56% 1.79% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 273.70 312.99 280.79 239.39 249.53 270.17 234.59 10.79%
EPS 15.02 19.92 6.21 5.67 -3.44 4.71 5.29 100.13%
DPS 18.00 0.00 15.00 0.00 0.00 0.00 11.50 34.69%
NAPS 3.27 3.14 2.94 3.00 2.96 3.02 2.96 6.84%
Adjusted Per Share Value based on latest NOSH - 107,037
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.32 23.22 20.83 17.78 18.52 20.05 17.42 10.78%
EPS 1.11 1.48 0.46 0.42 -0.26 0.35 0.39 100.45%
DPS 1.34 0.00 1.11 0.00 0.00 0.00 0.85 35.34%
NAPS 0.2427 0.233 0.2181 0.2228 0.2197 0.2242 0.2199 6.77%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.93 3.27 3.53 3.55 3.73 3.98 4.51 -
P/RPS 1.07 1.04 1.26 1.48 1.49 1.47 1.92 -32.20%
P/EPS 19.51 16.42 56.84 62.61 -108.43 84.50 85.26 -62.48%
EY 5.13 6.09 1.76 1.60 -0.92 1.18 1.17 167.16%
DY 6.14 0.00 4.25 0.00 0.00 0.00 2.55 79.35%
P/NAPS 0.90 1.04 1.20 1.18 1.26 1.32 1.52 -29.42%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 22/11/07 17/08/07 25/05/07 26/02/07 13/11/06 16/08/06 -
Price 2.98 3.42 3.44 3.45 3.65 3.65 4.00 -
P/RPS 1.09 1.09 1.23 1.44 1.46 1.35 1.71 -25.87%
P/EPS 19.84 17.17 55.39 60.85 -106.10 77.49 75.61 -58.91%
EY 5.04 5.82 1.81 1.64 -0.94 1.29 1.32 143.69%
DY 6.04 0.00 4.36 0.00 0.00 0.00 2.88 63.62%
P/NAPS 0.91 1.09 1.17 1.15 1.23 1.21 1.35 -23.06%

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