[PHARMA] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -15.81%
YoY- -13.61%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,238,600 1,024,940 1,003,016 911,488 765,220 618,100 562,704 14.03%
PBT 109,496 40,920 35,644 72,996 82,796 71,652 53,968 12.50%
Tax -33,568 -14,948 -11,980 -30,200 -33,260 -25,068 -24,600 5.31%
NP 75,928 25,972 23,664 42,796 49,536 46,584 29,368 17.13%
-
NP to SH 74,180 24,276 21,836 42,796 49,536 46,584 29,368 16.68%
-
Tax Rate 30.66% 36.53% 33.61% 41.37% 40.17% 34.99% 45.58% -
Total Cost 1,162,672 998,968 979,352 868,692 715,684 571,516 533,336 13.85%
-
Net Worth 367,905 321,111 335,032 257,266 236,797 192,761 167,817 13.96%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 367,905 321,111 335,032 257,266 236,797 192,761 167,817 13.96%
NOSH 106,949 107,037 107,039 102,089 100,764 100,396 49,945 13.51%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.13% 2.53% 2.36% 4.70% 6.47% 7.54% 5.22% -
ROE 20.16% 7.56% 6.52% 16.63% 20.92% 24.17% 17.50% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,158.12 957.56 937.05 892.83 759.41 615.66 1,126.63 0.46%
EPS 69.36 22.68 20.40 41.92 49.16 46.40 58.80 2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.44 3.00 3.13 2.52 2.35 1.92 3.36 0.39%
Adjusted Per Share Value based on latest NOSH - 102,089
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 85.94 71.12 69.59 63.24 53.09 42.89 39.04 14.04%
EPS 5.15 1.68 1.52 2.97 3.44 3.23 2.04 16.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2553 0.2228 0.2325 0.1785 0.1643 0.1337 0.1164 13.97%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.95 3.55 4.73 4.82 5.50 3.64 7.32 -
P/RPS 0.25 0.37 0.50 0.54 0.72 0.59 0.65 -14.70%
P/EPS 4.25 15.65 23.19 11.50 11.19 7.84 12.45 -16.38%
EY 23.51 6.39 4.31 8.70 8.94 12.75 8.03 19.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.18 1.51 1.91 2.34 1.90 2.18 -14.34%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 25/05/07 25/05/06 18/05/05 18/05/04 20/05/03 21/05/02 -
Price 3.45 3.45 4.53 4.86 4.55 3.69 7.86 -
P/RPS 0.30 0.36 0.48 0.54 0.60 0.60 0.70 -13.15%
P/EPS 4.97 15.21 22.21 11.59 9.26 7.95 13.37 -15.19%
EY 20.10 6.57 4.50 8.63 10.80 12.57 7.48 17.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.15 1.45 1.93 1.94 1.92 2.34 -13.19%

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