[PHARMA] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -25.61%
YoY- -54.37%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 314,288 334,700 289,040 221,566 229,265 156,200 157,354 12.20%
PBT 17,641 31,915 10,675 8,854 22,581 16,917 19,525 -1.67%
Tax -6,593 -10,354 -5,279 -1,962 -8,380 -5,691 -7,452 -2.01%
NP 11,048 21,561 5,396 6,892 14,201 11,226 12,073 -1.46%
-
NP to SH 10,590 21,302 5,039 6,480 14,201 11,226 12,073 -2.15%
-
Tax Rate 37.37% 32.44% 49.45% 22.16% 37.11% 33.64% 38.17% -
Total Cost 303,240 313,139 283,644 214,674 215,064 144,974 145,281 13.03%
-
Net Worth 374,393 335,784 323,095 275,634 256,815 211,489 172,829 13.73%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - 3,640 - 6,013 1,252 -
Div Payout % - - - 56.18% - 53.57% 10.37% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 374,393 335,784 323,095 275,634 256,815 211,489 172,829 13.73%
NOSH 106,969 106,937 106,985 104,012 101,508 100,232 50,095 13.46%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.52% 6.44% 1.87% 3.11% 6.19% 7.19% 7.67% -
ROE 2.83% 6.34% 1.56% 2.35% 5.53% 5.31% 6.99% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 293.81 312.99 270.17 213.02 225.86 155.84 314.11 -1.10%
EPS 9.90 19.92 4.71 6.23 13.99 11.20 24.10 -13.76%
DPS 0.00 0.00 0.00 3.50 0.00 6.00 2.50 -
NAPS 3.50 3.14 3.02 2.65 2.53 2.11 3.45 0.23%
Adjusted Per Share Value based on latest NOSH - 104,012
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 21.81 23.22 20.05 15.37 15.91 10.84 10.92 12.20%
EPS 0.73 1.48 0.35 0.45 0.99 0.78 0.84 -2.31%
DPS 0.00 0.00 0.00 0.25 0.00 0.42 0.09 -
NAPS 0.2598 0.233 0.2242 0.1912 0.1782 0.1467 0.1199 13.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.24 3.27 3.98 4.95 4.77 4.55 7.68 -
P/RPS 1.10 1.04 1.47 2.32 2.11 2.92 2.45 -12.48%
P/EPS 32.73 16.42 84.50 79.45 34.10 40.63 31.87 0.44%
EY 3.06 6.09 1.18 1.26 2.93 2.46 3.14 -0.42%
DY 0.00 0.00 0.00 0.71 0.00 1.32 0.33 -
P/NAPS 0.93 1.04 1.32 1.87 1.89 2.16 2.23 -13.55%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 22/11/07 13/11/06 22/11/05 26/11/04 14/11/03 22/11/02 -
Price 3.35 3.42 3.65 4.82 4.77 5.00 7.36 -
P/RPS 1.14 1.09 1.35 2.26 2.11 3.21 2.34 -11.28%
P/EPS 33.84 17.17 77.49 77.37 34.10 44.64 30.54 1.72%
EY 2.96 5.82 1.29 1.29 2.93 2.24 3.27 -1.64%
DY 0.00 0.00 0.00 0.73 0.00 1.20 0.34 -
P/NAPS 0.96 1.09 1.21 1.82 1.89 2.37 2.13 -12.42%

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