[PHARMA] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 33.82%
YoY- -7.02%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 289,040 221,566 229,265 156,200 157,354 141,277 118,189 16.06%
PBT 10,675 8,854 22,581 16,917 19,525 13,040 10,067 0.98%
Tax -5,279 -1,962 -8,380 -5,691 -7,452 -5,401 -2,855 10.78%
NP 5,396 6,892 14,201 11,226 12,073 7,639 7,212 -4.71%
-
NP to SH 5,039 6,480 14,201 11,226 12,073 7,639 7,212 -5.79%
-
Tax Rate 49.45% 22.16% 37.11% 33.64% 38.17% 41.42% 28.36% -
Total Cost 283,644 214,674 215,064 144,974 145,281 133,638 110,977 16.92%
-
Net Worth 323,095 275,634 256,815 211,489 172,829 151,781 131,218 16.19%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 3,640 - 6,013 1,252 - - -
Div Payout % - 56.18% - 53.57% 10.37% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 323,095 275,634 256,815 211,489 172,829 151,781 131,218 16.19%
NOSH 106,985 104,012 101,508 100,232 50,095 49,928 50,083 13.47%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.87% 3.11% 6.19% 7.19% 7.67% 5.41% 6.10% -
ROE 1.56% 2.35% 5.53% 5.31% 6.99% 5.03% 5.50% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 270.17 213.02 225.86 155.84 314.11 282.96 235.98 2.27%
EPS 4.71 6.23 13.99 11.20 24.10 15.30 14.40 -16.98%
DPS 0.00 3.50 0.00 6.00 2.50 0.00 0.00 -
NAPS 3.02 2.65 2.53 2.11 3.45 3.04 2.62 2.39%
Adjusted Per Share Value based on latest NOSH - 100,232
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 20.05 15.37 15.91 10.84 10.92 9.80 8.20 16.06%
EPS 0.35 0.45 0.99 0.78 0.84 0.53 0.50 -5.76%
DPS 0.00 0.25 0.00 0.42 0.09 0.00 0.00 -
NAPS 0.2242 0.1912 0.1782 0.1467 0.1199 0.1053 0.091 16.20%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 3.98 4.95 4.77 4.55 7.68 5.73 8.64 -
P/RPS 1.47 2.32 2.11 2.92 2.45 2.03 3.66 -14.09%
P/EPS 84.50 79.45 34.10 40.63 31.87 37.45 60.00 5.87%
EY 1.18 1.26 2.93 2.46 3.14 2.67 1.67 -5.62%
DY 0.00 0.71 0.00 1.32 0.33 0.00 0.00 -
P/NAPS 1.32 1.87 1.89 2.16 2.23 1.88 3.30 -14.15%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 13/11/06 22/11/05 26/11/04 14/11/03 22/11/02 26/11/01 27/11/00 -
Price 3.65 4.82 4.77 5.00 7.36 6.82 9.05 -
P/RPS 1.35 2.26 2.11 3.21 2.34 2.41 3.83 -15.94%
P/EPS 77.49 77.37 34.10 44.64 30.54 44.58 62.85 3.54%
EY 1.29 1.29 2.93 2.24 3.27 2.24 1.59 -3.42%
DY 0.00 0.73 0.00 1.20 0.34 0.00 0.00 -
P/NAPS 1.21 1.82 1.89 2.37 2.13 2.24 3.45 -16.01%

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