[PHARMA] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 65.3%
YoY- 34.91%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 309,787 154,525 585,237 455,450 298,096 140,676 543,496 -31.32%
PBT 31,260 17,913 61,170 49,883 30,358 13,492 51,604 -28.47%
Tax -11,225 -6,267 -23,829 -19,321 -11,869 -6,150 -20,800 -33.78%
NP 20,035 11,646 37,341 30,562 18,489 7,342 30,804 -24.99%
-
NP to SH 20,035 11,646 37,341 30,562 18,489 7,342 30,804 -24.99%
-
Tax Rate 35.91% 34.99% 38.96% 38.73% 39.10% 45.58% 40.31% -
Total Cost 289,752 142,879 547,896 424,888 279,607 133,334 512,692 -31.71%
-
Net Worth 195,341 192,761 180,197 172,567 159,405 167,817 160,520 14.02%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 8,509 1,250 - - 3,750 -
Div Payout % - - 22.79% 4.09% - - 12.18% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 195,341 192,761 180,197 172,567 159,405 167,817 160,520 14.02%
NOSH 100,175 100,396 100,109 50,019 49,970 49,945 50,006 59.11%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.47% 7.54% 6.38% 6.71% 6.20% 5.22% 5.67% -
ROE 10.26% 6.04% 20.72% 17.71% 11.60% 4.38% 19.19% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 309.25 153.91 584.59 910.54 596.55 281.66 1,086.85 -56.83%
EPS 20.00 11.60 37.30 61.10 37.00 14.70 61.60 -52.85%
DPS 0.00 0.00 8.50 2.50 0.00 0.00 7.50 -
NAPS 1.95 1.92 1.80 3.45 3.19 3.36 3.21 -28.33%
Adjusted Per Share Value based on latest NOSH - 50,095
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 21.49 10.72 40.61 31.60 20.68 9.76 37.71 -31.33%
EPS 1.39 0.81 2.59 2.12 1.28 0.51 2.14 -25.05%
DPS 0.00 0.00 0.59 0.09 0.00 0.00 0.26 -
NAPS 0.1355 0.1337 0.125 0.1197 0.1106 0.1164 0.1114 13.98%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.07 3.64 3.80 7.68 7.32 7.32 7.27 -
P/RPS 1.32 2.36 0.65 0.84 1.23 2.60 0.67 57.35%
P/EPS 20.35 31.38 10.19 12.57 19.78 49.80 11.80 43.95%
EY 4.91 3.19 9.82 7.96 5.05 2.01 8.47 -30.54%
DY 0.00 0.00 2.24 0.33 0.00 0.00 1.03 -
P/NAPS 2.09 1.90 2.11 2.23 2.29 2.18 2.26 -5.09%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 19/08/03 20/05/03 10/04/03 22/11/02 26/08/02 21/05/02 20/02/02 -
Price 4.73 3.69 3.62 7.36 7.86 7.86 6.77 -
P/RPS 1.53 2.40 0.62 0.81 1.32 2.79 0.62 82.91%
P/EPS 23.65 31.81 9.71 12.05 21.24 53.47 10.99 66.91%
EY 4.23 3.14 10.30 8.30 4.71 1.87 9.10 -40.07%
DY 0.00 0.00 2.35 0.34 0.00 0.00 1.11 -
P/NAPS 2.43 1.92 2.01 2.13 2.46 2.34 2.11 9.89%

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