[PHARMA] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -65.87%
YoY- 7.76%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 543,496 403,980 262,703 130,996 427,591 328,236 210,047 88.14%
PBT 51,604 36,690 23,650 13,003 38,696 30,869 20,802 82.95%
Tax -20,800 -14,037 -8,636 -4,537 -13,891 -7,488 -4,633 171.40%
NP 30,804 22,653 15,014 8,466 24,805 23,381 16,169 53.49%
-
NP to SH 30,804 22,653 15,014 8,466 24,805 23,381 16,169 53.49%
-
Tax Rate 40.31% 38.26% 36.52% 34.89% 35.90% 24.26% 22.27% -
Total Cost 512,692 381,327 247,689 122,530 402,786 304,855 193,878 90.88%
-
Net Worth 160,520 152,020 144,134 140,265 131,437 130,893 123,645 18.94%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 3,750 - - - 2,498 - - -
Div Payout % 12.18% - - - 10.07% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 160,520 152,020 144,134 140,265 131,437 130,893 123,645 18.94%
NOSH 50,006 50,006 50,046 50,094 49,976 49,959 50,058 -0.06%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 5.67% 5.61% 5.72% 6.46% 5.80% 7.12% 7.70% -
ROE 19.19% 14.90% 10.42% 6.04% 18.87% 17.86% 13.08% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 1,086.85 807.85 524.92 261.50 855.59 657.01 419.60 88.27%
EPS 61.60 45.30 30.00 16.90 49.60 46.80 32.30 53.60%
DPS 7.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.21 3.04 2.88 2.80 2.63 2.62 2.47 19.03%
Adjusted Per Share Value based on latest NOSH - 50,094
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 37.71 28.03 18.23 9.09 29.67 22.77 14.57 88.18%
EPS 2.14 1.57 1.04 0.59 1.72 1.62 1.12 53.79%
DPS 0.26 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.1114 0.1055 0.10 0.0973 0.0912 0.0908 0.0858 18.95%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 7.27 5.73 6.36 6.82 8.50 8.64 9.00 -
P/RPS 0.67 0.71 1.21 2.61 0.99 1.32 2.14 -53.79%
P/EPS 11.80 12.65 21.20 40.36 17.13 18.46 27.86 -43.51%
EY 8.47 7.91 4.72 2.48 5.84 5.42 3.59 76.94%
DY 1.03 0.00 0.00 0.00 0.59 0.00 0.00 -
P/NAPS 2.26 1.88 2.21 2.44 3.23 3.30 3.64 -27.15%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 20/02/02 26/11/01 29/08/01 24/05/01 27/02/01 27/11/00 25/08/00 -
Price 6.77 6.82 6.82 6.77 7.45 9.05 9.27 -
P/RPS 0.62 0.84 1.30 2.59 0.87 1.38 2.21 -57.04%
P/EPS 10.99 15.06 22.73 40.06 15.01 19.34 28.70 -47.17%
EY 9.10 6.64 4.40 2.50 6.66 5.17 3.48 89.47%
DY 1.11 0.00 0.00 0.00 0.67 0.00 0.00 -
P/NAPS 2.11 2.24 2.37 2.42 2.83 3.45 3.75 -31.77%

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