[PHARMA] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -79.71%
YoY- -48.98%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 313,716 309,650 256,235 250,754 227,872 191,305 154,525 12.51%
PBT 20,184 27,374 10,230 8,911 18,249 20,699 17,913 2.00%
Tax -5,491 -8,392 -3,737 -2,995 -7,550 -8,315 -6,267 -2.17%
NP 14,693 18,982 6,493 5,916 10,699 12,384 11,646 3.94%
-
NP to SH 14,522 18,545 6,069 5,459 10,699 12,384 11,646 3.74%
-
Tax Rate 27.20% 30.66% 36.53% 33.61% 41.37% 40.17% 34.99% -
Total Cost 299,023 290,668 249,742 244,838 217,173 178,921 142,879 13.08%
-
Net Worth 402,378 367,905 321,111 335,032 257,266 236,797 192,761 13.03%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 402,378 367,905 321,111 335,032 257,266 236,797 192,761 13.03%
NOSH 107,015 106,949 107,037 107,039 102,089 100,764 100,396 1.06%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.68% 6.13% 2.53% 2.36% 4.70% 6.47% 7.54% -
ROE 3.61% 5.04% 1.89% 1.63% 4.16% 5.23% 6.04% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 293.15 289.53 239.39 234.26 223.21 189.85 153.91 11.32%
EPS 13.57 17.34 5.67 5.10 10.48 12.29 11.60 2.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.44 3.00 3.13 2.52 2.35 1.92 11.84%
Adjusted Per Share Value based on latest NOSH - 107,039
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 21.77 21.49 17.78 17.40 15.81 13.27 10.72 12.52%
EPS 1.01 1.29 0.42 0.38 0.74 0.86 0.81 3.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2792 0.2553 0.2228 0.2325 0.1785 0.1643 0.1337 13.04%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 3.45 2.95 3.55 4.73 4.82 5.50 3.64 -
P/RPS 1.18 1.02 1.48 2.02 2.16 2.90 2.36 -10.90%
P/EPS 25.42 17.01 62.61 92.75 45.99 44.75 31.38 -3.44%
EY 3.93 5.88 1.60 1.08 2.17 2.23 3.19 3.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 1.18 1.51 1.91 2.34 1.90 -11.37%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 08/05/09 28/05/08 25/05/07 25/05/06 18/05/05 18/05/04 20/05/03 -
Price 3.82 3.45 3.45 4.53 4.86 4.55 3.69 -
P/RPS 1.30 1.19 1.44 1.93 2.18 2.40 2.40 -9.70%
P/EPS 28.15 19.90 60.85 88.82 46.37 37.02 31.81 -2.01%
EY 3.55 5.03 1.64 1.13 2.16 2.70 3.14 2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.15 1.45 1.93 1.94 1.92 -9.99%

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