[PHARMA] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 167.61%
YoY- 112.91%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 663,115 309,650 1,183,983 891,166 556,466 256,235 1,057,868 -26.77%
PBT 48,462 27,374 77,898 54,326 22,411 10,230 27,195 47.03%
Tax -16,023 -8,392 -26,180 -19,055 -8,701 -3,737 -13,111 14.32%
NP 32,439 18,982 51,718 35,271 13,710 6,493 14,084 74.49%
-
NP to SH 31,652 18,545 50,080 34,011 12,709 6,069 12,481 86.07%
-
Tax Rate 33.06% 30.66% 33.61% 35.08% 38.82% 36.53% 48.21% -
Total Cost 630,676 290,668 1,132,265 855,895 542,756 249,742 1,043,784 -28.55%
-
Net Worth 362,623 367,905 349,768 335,831 314,515 321,111 316,570 9.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 19,254 - 19,253 16,042 16,046 - 12,299 34.86%
Div Payout % 60.83% - 38.45% 47.17% 126.26% - 98.54% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 362,623 367,905 349,768 335,831 314,515 321,111 316,570 9.48%
NOSH 106,968 106,949 106,962 106,952 106,978 107,037 106,949 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.89% 6.13% 4.37% 3.96% 2.46% 2.53% 1.33% -
ROE 8.73% 5.04% 14.32% 10.13% 4.04% 1.89% 3.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 619.92 289.53 1,106.91 833.23 520.17 239.39 989.13 -26.78%
EPS 29.59 17.34 46.82 31.80 11.88 5.67 11.67 86.04%
DPS 18.00 0.00 18.00 15.00 15.00 0.00 11.50 34.84%
NAPS 3.39 3.44 3.27 3.14 2.94 3.00 2.96 9.47%
Adjusted Per Share Value based on latest NOSH - 106,937
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.01 21.49 82.15 61.83 38.61 17.78 73.40 -26.77%
EPS 2.20 1.29 3.47 2.36 0.88 0.42 0.87 85.71%
DPS 1.34 0.00 1.34 1.11 1.11 0.00 0.85 35.49%
NAPS 0.2516 0.2553 0.2427 0.233 0.2182 0.2228 0.2197 9.46%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.27 2.95 2.93 3.27 3.53 3.55 3.73 -
P/RPS 0.53 1.02 0.26 0.39 0.68 1.48 0.38 24.85%
P/EPS 11.05 17.01 6.26 10.28 29.71 62.61 31.96 -50.77%
EY 9.05 5.88 15.98 9.72 3.37 1.60 3.13 103.08%
DY 5.50 0.00 6.14 4.59 4.25 0.00 3.08 47.24%
P/NAPS 0.96 0.86 0.90 1.04 1.20 1.18 1.26 -16.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 28/05/08 28/02/08 22/11/07 17/08/07 25/05/07 26/02/07 -
Price 3.44 3.45 2.98 3.42 3.44 3.45 3.65 -
P/RPS 0.55 1.19 0.27 0.41 0.66 1.44 0.37 30.28%
P/EPS 11.63 19.90 6.36 10.75 28.96 60.85 31.28 -48.32%
EY 8.60 5.03 15.71 9.30 3.45 1.64 3.20 93.41%
DY 5.23 0.00 6.04 4.39 4.36 0.00 3.15 40.25%
P/NAPS 1.01 1.00 0.91 1.09 1.17 1.15 1.23 -12.32%

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