[PHARMA] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
06-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 87.87%
YoY- 16.13%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 227,872 799,991 599,214 369,949 191,305 632,604 465,987 -37.90%
PBT 18,249 81,778 59,514 36,933 20,699 66,841 48,177 -47.61%
Tax -7,550 -30,943 -22,047 -13,667 -8,315 -26,085 -16,916 -41.56%
NP 10,699 50,835 37,467 23,266 12,384 40,756 31,261 -51.03%
-
NP to SH 10,699 50,835 37,467 23,266 12,384 40,756 31,261 -51.03%
-
Tax Rate 41.37% 37.84% 37.05% 37.00% 40.17% 39.03% 35.11% -
Total Cost 217,173 749,156 561,747 346,683 178,921 591,848 434,726 -37.01%
-
Net Worth 257,266 263,393 255,778 240,230 236,797 222,305 211,412 13.96%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 15,195 - 4,542 - 12,016 6,011 -
Div Payout % - 29.89% - 19.52% - 29.48% 19.23% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 257,266 263,393 255,778 240,230 236,797 222,305 211,412 13.96%
NOSH 102,089 101,305 101,098 100,937 100,764 100,137 100,195 1.25%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.70% 6.35% 6.25% 6.29% 6.47% 6.44% 6.71% -
ROE 4.16% 19.30% 14.65% 9.68% 5.23% 18.33% 14.79% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 223.21 789.68 592.70 366.51 189.85 631.73 465.08 -38.67%
EPS 10.48 50.18 37.06 23.05 12.29 40.70 31.20 -51.64%
DPS 0.00 15.00 0.00 4.50 0.00 12.00 6.00 -
NAPS 2.52 2.60 2.53 2.38 2.35 2.22 2.11 12.55%
Adjusted Per Share Value based on latest NOSH - 101,039
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.81 55.51 41.58 25.67 13.27 43.89 32.33 -37.90%
EPS 0.74 3.53 2.60 1.61 0.86 2.83 2.17 -51.15%
DPS 0.00 1.05 0.00 0.32 0.00 0.83 0.42 -
NAPS 0.1785 0.1828 0.1775 0.1667 0.1643 0.1542 0.1467 13.96%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 4.82 5.27 4.77 4.82 5.50 4.82 4.55 -
P/RPS 2.16 0.67 0.80 1.32 2.90 0.76 0.98 69.28%
P/EPS 45.99 10.50 12.87 20.91 44.75 11.84 14.58 114.93%
EY 2.17 9.52 7.77 4.78 2.23 8.44 6.86 -53.54%
DY 0.00 2.85 0.00 0.93 0.00 2.49 1.32 -
P/NAPS 1.91 2.03 1.89 2.03 2.34 2.17 2.16 -7.86%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 23/02/05 26/11/04 06/08/04 18/05/04 19/02/04 14/11/03 -
Price 4.86 4.95 4.77 4.64 4.55 5.23 5.00 -
P/RPS 2.18 0.63 0.80 1.27 2.40 0.83 1.08 59.65%
P/EPS 46.37 9.86 12.87 20.13 37.02 12.85 16.03 102.88%
EY 2.16 10.14 7.77 4.97 2.70 7.78 6.24 -50.66%
DY 0.00 3.03 0.00 0.97 0.00 2.29 1.20 -
P/NAPS 1.93 1.90 1.89 1.95 1.94 2.36 2.37 -12.78%

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