[PHARMA] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 72.03%
YoY- 8.36%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 191,305 632,604 465,987 309,787 154,525 585,237 455,450 -43.88%
PBT 20,699 66,841 48,177 31,260 17,913 61,170 49,883 -44.33%
Tax -8,315 -26,085 -16,916 -11,225 -6,267 -23,829 -19,321 -42.96%
NP 12,384 40,756 31,261 20,035 11,646 37,341 30,562 -45.21%
-
NP to SH 12,384 40,756 31,261 20,035 11,646 37,341 30,562 -45.21%
-
Tax Rate 40.17% 39.03% 35.11% 35.91% 34.99% 38.96% 38.73% -
Total Cost 178,921 591,848 434,726 289,752 142,879 547,896 424,888 -43.78%
-
Net Worth 236,797 222,305 211,412 195,341 192,761 180,197 172,567 23.46%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 12,016 6,011 - - 8,509 1,250 -
Div Payout % - 29.48% 19.23% - - 22.79% 4.09% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 236,797 222,305 211,412 195,341 192,761 180,197 172,567 23.46%
NOSH 100,764 100,137 100,195 100,175 100,396 100,109 50,019 59.43%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.47% 6.44% 6.71% 6.47% 7.54% 6.38% 6.71% -
ROE 5.23% 18.33% 14.79% 10.26% 6.04% 20.72% 17.71% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 189.85 631.73 465.08 309.25 153.91 584.59 910.54 -64.80%
EPS 12.29 40.70 31.20 20.00 11.60 37.30 61.10 -65.63%
DPS 0.00 12.00 6.00 0.00 0.00 8.50 2.50 -
NAPS 2.35 2.22 2.11 1.95 1.92 1.80 3.45 -22.56%
Adjusted Per Share Value based on latest NOSH - 99,869
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 13.27 43.89 32.33 21.49 10.72 40.61 31.60 -43.89%
EPS 0.86 2.83 2.17 1.39 0.81 2.59 2.12 -45.17%
DPS 0.00 0.83 0.42 0.00 0.00 0.59 0.09 -
NAPS 0.1643 0.1542 0.1467 0.1355 0.1337 0.125 0.1197 23.48%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.50 4.82 4.55 4.07 3.64 3.80 7.68 -
P/RPS 2.90 0.76 0.98 1.32 2.36 0.65 0.84 128.25%
P/EPS 44.75 11.84 14.58 20.35 31.38 10.19 12.57 132.97%
EY 2.23 8.44 6.86 4.91 3.19 9.82 7.96 -57.15%
DY 0.00 2.49 1.32 0.00 0.00 2.24 0.33 -
P/NAPS 2.34 2.17 2.16 2.09 1.90 2.11 2.23 3.25%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 19/02/04 14/11/03 19/08/03 20/05/03 10/04/03 22/11/02 -
Price 4.55 5.23 5.00 4.73 3.69 3.62 7.36 -
P/RPS 2.40 0.83 1.08 1.53 2.40 0.62 0.81 106.15%
P/EPS 37.02 12.85 16.03 23.65 31.81 9.71 12.05 111.18%
EY 2.70 7.78 6.24 4.23 3.14 10.30 8.30 -52.66%
DY 0.00 2.29 1.20 0.00 0.00 2.35 0.34 -
P/NAPS 1.94 2.36 2.37 2.43 1.92 2.01 2.13 -6.03%

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