[PHARMA] YoY Annualized 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- 94.5%
YoY- 11.17%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,270,240 1,254,864 1,238,600 1,024,940 1,003,016 911,488 765,220 8.80%
PBT 49,724 80,736 109,496 40,920 35,644 72,996 82,796 -8.14%
Tax -12,488 -21,964 -33,568 -14,948 -11,980 -30,200 -33,260 -15.05%
NP 37,236 58,772 75,928 25,972 23,664 42,796 49,536 -4.64%
-
NP to SH 37,228 58,088 74,180 24,276 21,836 42,796 49,536 -4.64%
-
Tax Rate 25.11% 27.20% 30.66% 36.53% 33.61% 41.37% 40.17% -
Total Cost 1,233,004 1,196,092 1,162,672 998,968 979,352 868,692 715,684 9.48%
-
Net Worth 439,675 402,378 367,905 321,111 335,032 257,266 236,797 10.85%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 439,675 402,378 367,905 321,111 335,032 257,266 236,797 10.85%
NOSH 106,977 107,015 106,949 107,037 107,039 102,089 100,764 1.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.93% 4.68% 6.13% 2.53% 2.36% 4.70% 6.47% -
ROE 8.47% 14.44% 20.16% 7.56% 6.52% 16.63% 20.92% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,187.40 1,172.60 1,158.12 957.56 937.05 892.83 759.41 7.73%
EPS 34.80 54.28 69.36 22.68 20.40 41.92 49.16 -5.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.11 3.76 3.44 3.00 3.13 2.52 2.35 9.75%
Adjusted Per Share Value based on latest NOSH - 107,037
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 88.13 87.07 85.94 71.11 69.59 63.24 53.09 8.80%
EPS 2.58 4.03 5.15 1.68 1.52 2.97 3.44 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3051 0.2792 0.2553 0.2228 0.2325 0.1785 0.1643 10.86%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.27 3.45 2.95 3.55 4.73 4.82 5.50 -
P/RPS 0.36 0.29 0.25 0.37 0.50 0.54 0.72 -10.90%
P/EPS 12.27 6.36 4.25 15.65 23.19 11.50 11.19 1.54%
EY 8.15 15.73 23.51 6.39 4.31 8.70 8.94 -1.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.92 0.86 1.18 1.51 1.91 2.34 -12.63%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 08/05/09 28/05/08 25/05/07 25/05/06 18/05/05 18/05/04 -
Price 4.71 3.82 3.45 3.45 4.53 4.86 4.55 -
P/RPS 0.40 0.33 0.30 0.36 0.48 0.54 0.60 -6.53%
P/EPS 13.53 7.04 4.97 15.21 22.21 11.59 9.26 6.52%
EY 7.39 14.21 20.10 6.57 4.50 8.63 10.80 -6.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.02 1.00 1.15 1.45 1.93 1.94 -8.34%

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