[PHARMA] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 220.81%
YoY- 322.74%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 334,337 329,962 314,288 334,700 289,040 221,566 229,265 6.48%
PBT 15,405 9,427 17,641 31,915 10,675 8,854 22,581 -6.17%
Tax -6,970 -3,032 -6,593 -10,354 -5,279 -1,962 -8,380 -3.02%
NP 8,435 6,395 11,048 21,561 5,396 6,892 14,201 -8.31%
-
NP to SH 8,586 6,059 10,590 21,302 5,039 6,480 14,201 -8.04%
-
Tax Rate 45.25% 32.16% 37.37% 32.44% 49.45% 22.16% 37.11% -
Total Cost 325,902 323,567 303,240 313,139 283,644 214,674 215,064 7.16%
-
Net Worth 424,488 407,858 374,393 335,784 323,095 275,634 256,815 8.73%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 28,903 - - - 3,640 - -
Div Payout % - 477.03% - - - 56.18% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 424,488 407,858 374,393 335,784 323,095 275,634 256,815 8.73%
NOSH 106,924 107,049 106,969 106,937 106,985 104,012 101,508 0.86%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.52% 1.94% 3.52% 6.44% 1.87% 3.11% 6.19% -
ROE 2.02% 1.49% 2.83% 6.34% 1.56% 2.35% 5.53% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 312.69 308.23 293.81 312.99 270.17 213.02 225.86 5.56%
EPS 8.03 5.66 9.90 19.92 4.71 6.23 13.99 -8.83%
DPS 0.00 27.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 3.97 3.81 3.50 3.14 3.02 2.65 2.53 7.79%
Adjusted Per Share Value based on latest NOSH - 106,937
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 23.20 22.89 21.81 23.22 20.05 15.37 15.91 6.48%
EPS 0.60 0.42 0.73 1.48 0.35 0.45 0.99 -8.00%
DPS 0.00 2.01 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.2945 0.283 0.2598 0.233 0.2242 0.1912 0.1782 8.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.98 4.09 3.24 3.27 3.98 4.95 4.77 -
P/RPS 1.59 1.33 1.10 1.04 1.47 2.32 2.11 -4.60%
P/EPS 62.02 72.26 32.73 16.42 84.50 79.45 34.10 10.47%
EY 1.61 1.38 3.06 6.09 1.18 1.26 2.93 -9.49%
DY 0.00 6.60 0.00 0.00 0.00 0.71 0.00 -
P/NAPS 1.25 1.07 0.93 1.04 1.32 1.87 1.89 -6.65%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 04/11/10 13/11/09 24/11/08 22/11/07 13/11/06 22/11/05 26/11/04 -
Price 4.92 3.93 3.35 3.42 3.65 4.82 4.77 -
P/RPS 1.57 1.28 1.14 1.09 1.35 2.26 2.11 -4.80%
P/EPS 61.27 69.43 33.84 17.17 77.49 77.37 34.10 10.25%
EY 1.63 1.44 2.96 5.82 1.29 1.29 2.93 -9.30%
DY 0.00 6.87 0.00 0.00 0.00 0.73 0.00 -
P/NAPS 1.24 1.03 0.96 1.09 1.21 1.82 1.89 -6.78%

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