[PHARMA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 33.38%
YoY- -30.9%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 501,887 250,754 936,431 692,222 470,656 227,872 799,991 -26.77%
PBT 17,177 8,911 42,072 41,415 32,561 18,249 81,778 -64.76%
Tax -5,364 -2,995 -12,938 -13,462 -11,470 -7,550 -30,943 -69.00%
NP 11,813 5,916 29,134 27,953 21,091 10,699 50,835 -62.30%
-
NP to SH 10,935 5,459 26,902 25,890 19,410 10,699 50,835 -64.20%
-
Tax Rate 31.23% 33.61% 30.75% 32.51% 35.23% 41.37% 37.84% -
Total Cost 490,074 244,838 907,297 664,269 449,565 217,173 749,156 -24.70%
-
Net Worth 316,549 335,032 304,433 272,364 256,416 257,266 263,393 13.07%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 12,298 - 14,496 14,389 10,726 - 15,195 -13.18%
Div Payout % 112.47% - 53.89% 55.58% 55.26% - 29.89% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 316,549 335,032 304,433 272,364 256,416 257,266 263,393 13.07%
NOSH 106,942 107,039 103,548 102,778 102,157 102,089 101,305 3.68%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.35% 2.36% 3.11% 4.04% 4.48% 4.70% 6.35% -
ROE 3.45% 1.63% 8.84% 9.51% 7.57% 4.16% 19.30% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 469.31 234.26 904.34 673.51 460.71 223.21 789.68 -29.38%
EPS 10.22 5.10 25.98 25.19 19.00 10.48 50.18 -65.48%
DPS 11.50 0.00 14.00 14.00 10.50 0.00 15.00 -16.27%
NAPS 2.96 3.13 2.94 2.65 2.51 2.52 2.60 9.05%
Adjusted Per Share Value based on latest NOSH - 104,012
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 34.82 17.40 64.97 48.03 32.66 15.81 55.51 -26.78%
EPS 0.76 0.38 1.87 1.80 1.35 0.74 3.53 -64.17%
DPS 0.85 0.00 1.01 1.00 0.74 0.00 1.05 -13.17%
NAPS 0.2196 0.2325 0.2112 0.189 0.1779 0.1785 0.1828 13.04%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.51 4.73 4.64 4.95 4.53 4.82 5.27 -
P/RPS 0.96 2.02 0.51 0.73 0.98 2.16 0.67 27.17%
P/EPS 44.11 92.75 17.86 19.65 23.84 45.99 10.50 161.03%
EY 2.27 1.08 5.60 5.09 4.19 2.17 9.52 -61.64%
DY 2.55 0.00 3.02 2.83 2.32 0.00 2.85 -7.16%
P/NAPS 1.52 1.51 1.58 1.87 1.80 1.91 2.03 -17.58%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 25/05/06 07/03/06 22/11/05 18/08/05 18/05/05 23/02/05 -
Price 4.00 4.53 4.73 4.82 5.00 4.86 4.95 -
P/RPS 0.85 1.93 0.52 0.72 1.09 2.18 0.63 22.16%
P/EPS 39.12 88.82 18.21 19.13 26.32 46.37 9.86 151.25%
EY 2.56 1.13 5.49 5.23 3.80 2.16 10.14 -60.15%
DY 2.88 0.00 2.96 2.90 2.10 0.00 3.03 -3.33%
P/NAPS 1.35 1.45 1.61 1.82 1.99 1.93 1.90 -20.42%

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