[PHARMA] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 81.42%
YoY- -16.57%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 250,754 936,431 692,222 470,656 227,872 799,991 599,214 -44.08%
PBT 8,911 42,072 41,415 32,561 18,249 81,778 59,514 -71.83%
Tax -2,995 -12,938 -13,462 -11,470 -7,550 -30,943 -22,047 -73.60%
NP 5,916 29,134 27,953 21,091 10,699 50,835 37,467 -70.81%
-
NP to SH 5,459 26,902 25,890 19,410 10,699 50,835 37,467 -72.34%
-
Tax Rate 33.61% 30.75% 32.51% 35.23% 41.37% 37.84% 37.05% -
Total Cost 244,838 907,297 664,269 449,565 217,173 749,156 561,747 -42.54%
-
Net Worth 335,032 304,433 272,364 256,416 257,266 263,393 255,778 19.73%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 14,496 14,389 10,726 - 15,195 - -
Div Payout % - 53.89% 55.58% 55.26% - 29.89% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 335,032 304,433 272,364 256,416 257,266 263,393 255,778 19.73%
NOSH 107,039 103,548 102,778 102,157 102,089 101,305 101,098 3.88%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.36% 3.11% 4.04% 4.48% 4.70% 6.35% 6.25% -
ROE 1.63% 8.84% 9.51% 7.57% 4.16% 19.30% 14.65% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 234.26 904.34 673.51 460.71 223.21 789.68 592.70 -46.17%
EPS 5.10 25.98 25.19 19.00 10.48 50.18 37.06 -73.37%
DPS 0.00 14.00 14.00 10.50 0.00 15.00 0.00 -
NAPS 3.13 2.94 2.65 2.51 2.52 2.60 2.53 15.25%
Adjusted Per Share Value based on latest NOSH - 102,361
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.40 64.97 48.03 32.66 15.81 55.51 41.58 -44.08%
EPS 0.38 1.87 1.80 1.35 0.74 3.53 2.60 -72.28%
DPS 0.00 1.01 1.00 0.74 0.00 1.05 0.00 -
NAPS 0.2325 0.2112 0.189 0.1779 0.1785 0.1828 0.1775 19.73%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 4.73 4.64 4.95 4.53 4.82 5.27 4.77 -
P/RPS 2.02 0.51 0.73 0.98 2.16 0.67 0.80 85.53%
P/EPS 92.75 17.86 19.65 23.84 45.99 10.50 12.87 273.54%
EY 1.08 5.60 5.09 4.19 2.17 9.52 7.77 -73.19%
DY 0.00 3.02 2.83 2.32 0.00 2.85 0.00 -
P/NAPS 1.51 1.58 1.87 1.80 1.91 2.03 1.89 -13.91%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 07/03/06 22/11/05 18/08/05 18/05/05 23/02/05 26/11/04 -
Price 4.53 4.73 4.82 5.00 4.86 4.95 4.77 -
P/RPS 1.93 0.52 0.72 1.09 2.18 0.63 0.80 79.97%
P/EPS 88.82 18.21 19.13 26.32 46.37 9.86 12.87 262.91%
EY 1.13 5.49 5.23 3.80 2.16 10.14 7.77 -72.37%
DY 0.00 2.96 2.90 2.10 0.00 3.03 0.00 -
P/NAPS 1.45 1.61 1.82 1.99 1.93 1.90 1.89 -16.20%

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