[PHARMA] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 0.16%
YoY- -43.66%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,024,940 1,057,868 1,054,569 1,003,774 1,003,016 936,431 922,962 7.24%
PBT 40,920 27,195 37,136 34,354 35,644 42,072 55,220 -18.12%
Tax -14,948 -13,111 -14,190 -10,728 -11,980 -12,938 -17,949 -11.49%
NP 25,972 14,084 22,945 23,626 23,664 29,134 37,270 -21.41%
-
NP to SH 24,276 12,481 21,298 21,870 21,836 26,902 34,520 -20.93%
-
Tax Rate 36.53% 48.21% 38.21% 31.23% 33.61% 30.75% 32.50% -
Total Cost 998,968 1,043,784 1,031,624 980,148 979,352 907,297 885,692 8.36%
-
Net Worth 321,111 316,570 323,006 316,549 335,032 304,433 272,364 11.61%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 12,299 16,399 24,596 - 14,496 19,185 -
Div Payout % - 98.54% 77.00% 112.47% - 53.89% 55.58% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 321,111 316,570 323,006 316,549 335,032 304,433 272,364 11.61%
NOSH 107,037 106,949 106,955 106,942 107,039 103,548 102,778 2.74%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.53% 1.33% 2.18% 2.35% 2.36% 3.11% 4.04% -
ROE 7.56% 3.94% 6.59% 6.91% 6.52% 8.84% 12.67% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 957.56 989.13 985.99 938.61 937.05 904.34 898.01 4.37%
EPS 22.68 11.67 19.91 20.44 20.40 25.98 33.59 -23.05%
DPS 0.00 11.50 15.33 23.00 0.00 14.00 18.67 -
NAPS 3.00 2.96 3.02 2.96 3.13 2.94 2.65 8.62%
Adjusted Per Share Value based on latest NOSH - 107,051
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 71.12 73.40 73.17 69.65 69.59 64.97 64.04 7.24%
EPS 1.68 0.87 1.48 1.52 1.52 1.87 2.40 -21.17%
DPS 0.00 0.85 1.14 1.71 0.00 1.01 1.33 -
NAPS 0.2228 0.2197 0.2241 0.2196 0.2325 0.2112 0.189 11.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.55 3.73 3.98 4.51 4.73 4.64 4.95 -
P/RPS 0.37 0.38 0.40 0.48 0.50 0.51 0.55 -23.24%
P/EPS 15.65 31.96 19.99 22.05 23.19 17.86 14.74 4.07%
EY 6.39 3.13 5.00 4.53 4.31 5.60 6.79 -3.97%
DY 0.00 3.08 3.85 5.10 0.00 3.02 3.77 -
P/NAPS 1.18 1.26 1.32 1.52 1.51 1.58 1.87 -26.45%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 26/02/07 13/11/06 16/08/06 25/05/06 07/03/06 22/11/05 -
Price 3.45 3.65 3.65 4.00 4.53 4.73 4.82 -
P/RPS 0.36 0.37 0.37 0.43 0.48 0.52 0.54 -23.70%
P/EPS 15.21 31.28 18.33 19.56 22.21 18.21 14.35 3.96%
EY 6.57 3.20 5.46 5.11 4.50 5.49 6.97 -3.86%
DY 0.00 3.15 4.20 5.75 0.00 2.96 3.87 -
P/NAPS 1.15 1.23 1.21 1.35 1.45 1.61 1.82 -26.38%

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