[PHARMA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
07-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 3.91%
YoY- -47.08%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 790,927 501,887 250,754 936,431 692,222 470,656 227,872 129.07%
PBT 27,852 17,177 8,911 42,072 41,415 32,561 18,249 32.52%
Tax -10,643 -5,364 -2,995 -12,938 -13,462 -11,470 -7,550 25.69%
NP 17,209 11,813 5,916 29,134 27,953 21,091 10,699 37.24%
-
NP to SH 15,974 10,935 5,459 26,902 25,890 19,410 10,699 30.59%
-
Tax Rate 38.21% 31.23% 33.61% 30.75% 32.51% 35.23% 41.37% -
Total Cost 773,718 490,074 244,838 907,297 664,269 449,565 217,173 133.08%
-
Net Worth 323,006 316,549 335,032 304,433 272,364 256,416 257,266 16.36%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 12,299 12,298 - 14,496 14,389 10,726 - -
Div Payout % 77.00% 112.47% - 53.89% 55.58% 55.26% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 323,006 316,549 335,032 304,433 272,364 256,416 257,266 16.36%
NOSH 106,955 106,942 107,039 103,548 102,778 102,157 102,089 3.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.18% 2.35% 2.36% 3.11% 4.04% 4.48% 4.70% -
ROE 4.95% 3.45% 1.63% 8.84% 9.51% 7.57% 4.16% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 739.49 469.31 234.26 904.34 673.51 460.71 223.21 122.07%
EPS 14.93 10.22 5.10 25.98 25.19 19.00 10.48 26.58%
DPS 11.50 11.50 0.00 14.00 14.00 10.50 0.00 -
NAPS 3.02 2.96 3.13 2.94 2.65 2.51 2.52 12.81%
Adjusted Per Share Value based on latest NOSH - 106,526
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 54.88 34.82 17.40 64.97 48.03 32.66 15.81 129.08%
EPS 1.11 0.76 0.38 1.87 1.80 1.35 0.74 31.00%
DPS 0.85 0.85 0.00 1.01 1.00 0.74 0.00 -
NAPS 0.2241 0.2196 0.2325 0.2112 0.189 0.1779 0.1785 16.36%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.98 4.51 4.73 4.64 4.95 4.53 4.82 -
P/RPS 0.54 0.96 2.02 0.51 0.73 0.98 2.16 -60.28%
P/EPS 26.65 44.11 92.75 17.86 19.65 23.84 45.99 -30.47%
EY 3.75 2.27 1.08 5.60 5.09 4.19 2.17 43.95%
DY 2.89 2.55 0.00 3.02 2.83 2.32 0.00 -
P/NAPS 1.32 1.52 1.51 1.58 1.87 1.80 1.91 -21.81%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/11/06 16/08/06 25/05/06 07/03/06 22/11/05 18/08/05 18/05/05 -
Price 3.65 4.00 4.53 4.73 4.82 5.00 4.86 -
P/RPS 0.49 0.85 1.93 0.52 0.72 1.09 2.18 -62.99%
P/EPS 24.44 39.12 88.82 18.21 19.13 26.32 46.37 -34.72%
EY 4.09 2.56 1.13 5.49 5.23 3.80 2.16 52.99%
DY 3.15 2.88 0.00 2.96 2.90 2.10 0.00 -
P/NAPS 1.21 1.35 1.45 1.61 1.82 1.99 1.93 -26.72%

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