[PHARMA] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 46.08%
YoY- -38.3%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 556,466 256,235 1,057,868 790,927 501,887 250,754 936,431 -29.38%
PBT 22,411 10,230 27,195 27,852 17,177 8,911 42,072 -34.36%
Tax -8,701 -3,737 -13,111 -10,643 -5,364 -2,995 -12,938 -23.29%
NP 13,710 6,493 14,084 17,209 11,813 5,916 29,134 -39.58%
-
NP to SH 12,709 6,069 12,481 15,974 10,935 5,459 26,902 -39.42%
-
Tax Rate 38.82% 36.53% 48.21% 38.21% 31.23% 33.61% 30.75% -
Total Cost 542,756 249,742 1,043,784 773,718 490,074 244,838 907,297 -29.07%
-
Net Worth 314,515 321,111 316,570 323,006 316,549 335,032 304,433 2.20%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 16,046 - 12,299 12,299 12,298 - 14,496 7.02%
Div Payout % 126.26% - 98.54% 77.00% 112.47% - 53.89% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 314,515 321,111 316,570 323,006 316,549 335,032 304,433 2.20%
NOSH 106,978 107,037 106,949 106,955 106,942 107,039 103,548 2.20%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.46% 2.53% 1.33% 2.18% 2.35% 2.36% 3.11% -
ROE 4.04% 1.89% 3.94% 4.95% 3.45% 1.63% 8.84% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 520.17 239.39 989.13 739.49 469.31 234.26 904.34 -30.90%
EPS 11.88 5.67 11.67 14.93 10.22 5.10 25.98 -40.73%
DPS 15.00 0.00 11.50 11.50 11.50 0.00 14.00 4.72%
NAPS 2.94 3.00 2.96 3.02 2.96 3.13 2.94 0.00%
Adjusted Per Share Value based on latest NOSH - 106,985
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 38.61 17.78 73.40 54.88 34.82 17.40 64.97 -29.38%
EPS 0.88 0.42 0.87 1.11 0.76 0.38 1.87 -39.58%
DPS 1.11 0.00 0.85 0.85 0.85 0.00 1.01 6.51%
NAPS 0.2182 0.2228 0.2196 0.2241 0.2196 0.2325 0.2112 2.20%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.53 3.55 3.73 3.98 4.51 4.73 4.64 -
P/RPS 0.68 1.48 0.38 0.54 0.96 2.02 0.51 21.20%
P/EPS 29.71 62.61 31.96 26.65 44.11 92.75 17.86 40.52%
EY 3.37 1.60 3.13 3.75 2.27 1.08 5.60 -28.78%
DY 4.25 0.00 3.08 2.89 2.55 0.00 3.02 25.65%
P/NAPS 1.20 1.18 1.26 1.32 1.52 1.51 1.58 -16.79%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 25/05/07 26/02/07 13/11/06 16/08/06 25/05/06 07/03/06 -
Price 3.44 3.45 3.65 3.65 4.00 4.53 4.73 -
P/RPS 0.66 1.44 0.37 0.49 0.85 1.93 0.52 17.27%
P/EPS 28.96 60.85 31.28 24.44 39.12 88.82 18.21 36.36%
EY 3.45 1.64 3.20 4.09 2.56 1.13 5.49 -26.69%
DY 4.36 0.00 3.15 3.15 2.88 0.00 2.96 29.55%
P/NAPS 1.17 1.15 1.23 1.21 1.35 1.45 1.61 -19.21%

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