[PHARMA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -21.87%
YoY- -53.61%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 891,166 556,466 256,235 1,057,868 790,927 501,887 250,754 132.70%
PBT 54,326 22,411 10,230 27,195 27,852 17,177 8,911 233.35%
Tax -19,055 -8,701 -3,737 -13,111 -10,643 -5,364 -2,995 242.96%
NP 35,271 13,710 6,493 14,084 17,209 11,813 5,916 228.43%
-
NP to SH 34,011 12,709 6,069 12,481 15,974 10,935 5,459 238.21%
-
Tax Rate 35.08% 38.82% 36.53% 48.21% 38.21% 31.23% 33.61% -
Total Cost 855,895 542,756 249,742 1,043,784 773,718 490,074 244,838 130.16%
-
Net Worth 335,831 314,515 321,111 316,570 323,006 316,549 335,032 0.15%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 16,042 16,046 - 12,299 12,299 12,298 - -
Div Payout % 47.17% 126.26% - 98.54% 77.00% 112.47% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 335,831 314,515 321,111 316,570 323,006 316,549 335,032 0.15%
NOSH 106,952 106,978 107,037 106,949 106,955 106,942 107,039 -0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.96% 2.46% 2.53% 1.33% 2.18% 2.35% 2.36% -
ROE 10.13% 4.04% 1.89% 3.94% 4.95% 3.45% 1.63% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 833.23 520.17 239.39 989.13 739.49 469.31 234.26 132.83%
EPS 31.80 11.88 5.67 11.67 14.93 10.22 5.10 238.39%
DPS 15.00 15.00 0.00 11.50 11.50 11.50 0.00 -
NAPS 3.14 2.94 3.00 2.96 3.02 2.96 3.13 0.21%
Adjusted Per Share Value based on latest NOSH - 106,976
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 61.83 38.61 17.78 73.40 54.88 34.82 17.40 132.68%
EPS 2.36 0.88 0.42 0.87 1.11 0.76 0.38 237.49%
DPS 1.11 1.11 0.00 0.85 0.85 0.85 0.00 -
NAPS 0.233 0.2182 0.2228 0.2197 0.2241 0.2196 0.2325 0.14%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.27 3.53 3.55 3.73 3.98 4.51 4.73 -
P/RPS 0.39 0.68 1.48 0.38 0.54 0.96 2.02 -66.56%
P/EPS 10.28 29.71 62.61 31.96 26.65 44.11 92.75 -76.89%
EY 9.72 3.37 1.60 3.13 3.75 2.27 1.08 332.09%
DY 4.59 4.25 0.00 3.08 2.89 2.55 0.00 -
P/NAPS 1.04 1.20 1.18 1.26 1.32 1.52 1.51 -21.99%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 17/08/07 25/05/07 26/02/07 13/11/06 16/08/06 25/05/06 -
Price 3.42 3.44 3.45 3.65 3.65 4.00 4.53 -
P/RPS 0.41 0.66 1.44 0.37 0.49 0.85 1.93 -64.36%
P/EPS 10.75 28.96 60.85 31.28 24.44 39.12 88.82 -75.50%
EY 9.30 3.45 1.64 3.20 4.09 2.56 1.13 307.11%
DY 4.39 4.36 0.00 3.15 3.15 2.88 0.00 -
P/NAPS 1.09 1.17 1.15 1.23 1.21 1.35 1.45 -17.31%

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