[PHARMA] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 50.88%
YoY- -3.11%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 298,096 140,676 543,496 403,980 262,703 130,996 427,591 -21.42%
PBT 30,358 13,492 51,604 36,690 23,650 13,003 38,696 -14.97%
Tax -11,869 -6,150 -20,800 -14,037 -8,636 -4,537 -13,891 -9.98%
NP 18,489 7,342 30,804 22,653 15,014 8,466 24,805 -17.83%
-
NP to SH 18,489 7,342 30,804 22,653 15,014 8,466 24,805 -17.83%
-
Tax Rate 39.10% 45.58% 40.31% 38.26% 36.52% 34.89% 35.90% -
Total Cost 279,607 133,334 512,692 381,327 247,689 122,530 402,786 -21.65%
-
Net Worth 159,405 167,817 160,520 152,020 144,134 140,265 131,437 13.76%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 3,750 - - - 2,498 -
Div Payout % - - 12.18% - - - 10.07% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 159,405 167,817 160,520 152,020 144,134 140,265 131,437 13.76%
NOSH 49,970 49,945 50,006 50,006 50,046 50,094 49,976 -0.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 6.20% 5.22% 5.67% 5.61% 5.72% 6.46% 5.80% -
ROE 11.60% 4.38% 19.19% 14.90% 10.42% 6.04% 18.87% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 596.55 281.66 1,086.85 807.85 524.92 261.50 855.59 -21.42%
EPS 37.00 14.70 61.60 45.30 30.00 16.90 49.60 -17.79%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
NAPS 3.19 3.36 3.21 3.04 2.88 2.80 2.63 13.77%
Adjusted Per Share Value based on latest NOSH - 49,928
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 20.68 9.76 37.71 28.03 18.23 9.09 29.67 -21.43%
EPS 1.28 0.51 2.14 1.57 1.04 0.59 1.72 -17.92%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.17 -
NAPS 0.1106 0.1164 0.1114 0.1055 0.10 0.0973 0.0912 13.76%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 7.32 7.32 7.27 5.73 6.36 6.82 8.50 -
P/RPS 1.23 2.60 0.67 0.71 1.21 2.61 0.99 15.61%
P/EPS 19.78 49.80 11.80 12.65 21.20 40.36 17.13 10.09%
EY 5.05 2.01 8.47 7.91 4.72 2.48 5.84 -9.25%
DY 0.00 0.00 1.03 0.00 0.00 0.00 0.59 -
P/NAPS 2.29 2.18 2.26 1.88 2.21 2.44 3.23 -20.54%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 21/05/02 20/02/02 26/11/01 29/08/01 24/05/01 27/02/01 -
Price 7.86 7.86 6.77 6.82 6.82 6.77 7.45 -
P/RPS 1.32 2.79 0.62 0.84 1.30 2.59 0.87 32.14%
P/EPS 21.24 53.47 10.99 15.06 22.73 40.06 15.01 26.12%
EY 4.71 1.87 9.10 6.64 4.40 2.50 6.66 -20.67%
DY 0.00 0.00 1.11 0.00 0.00 0.00 0.67 -
P/NAPS 2.46 2.34 2.11 2.24 2.37 2.42 2.83 -8.94%

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