[PHARMA] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -76.17%
YoY- -13.28%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 585,237 455,450 298,096 140,676 543,496 403,980 262,703 70.32%
PBT 61,170 49,883 30,358 13,492 51,604 36,690 23,650 88.09%
Tax -23,829 -19,321 -11,869 -6,150 -20,800 -14,037 -8,636 96.36%
NP 37,341 30,562 18,489 7,342 30,804 22,653 15,014 83.26%
-
NP to SH 37,341 30,562 18,489 7,342 30,804 22,653 15,014 83.26%
-
Tax Rate 38.96% 38.73% 39.10% 45.58% 40.31% 38.26% 36.52% -
Total Cost 547,896 424,888 279,607 133,334 512,692 381,327 247,689 69.52%
-
Net Worth 180,197 172,567 159,405 167,817 160,520 152,020 144,134 16.00%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 8,509 1,250 - - 3,750 - - -
Div Payout % 22.79% 4.09% - - 12.18% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 180,197 172,567 159,405 167,817 160,520 152,020 144,134 16.00%
NOSH 100,109 50,019 49,970 49,945 50,006 50,006 50,046 58.55%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.38% 6.71% 6.20% 5.22% 5.67% 5.61% 5.72% -
ROE 20.72% 17.71% 11.60% 4.38% 19.19% 14.90% 10.42% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 584.59 910.54 596.55 281.66 1,086.85 807.85 524.92 7.42%
EPS 37.30 61.10 37.00 14.70 61.60 45.30 30.00 15.58%
DPS 8.50 2.50 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.80 3.45 3.19 3.36 3.21 3.04 2.88 -26.83%
Adjusted Per Share Value based on latest NOSH - 49,945
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 40.61 31.60 20.68 9.76 37.71 28.03 18.23 70.31%
EPS 2.59 2.12 1.28 0.51 2.14 1.57 1.04 83.42%
DPS 0.59 0.09 0.00 0.00 0.26 0.00 0.00 -
NAPS 0.125 0.1197 0.1106 0.1164 0.1114 0.1055 0.10 15.99%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 3.80 7.68 7.32 7.32 7.27 5.73 6.36 -
P/RPS 0.65 0.84 1.23 2.60 0.67 0.71 1.21 -33.84%
P/EPS 10.19 12.57 19.78 49.80 11.80 12.65 21.20 -38.55%
EY 9.82 7.96 5.05 2.01 8.47 7.91 4.72 62.75%
DY 2.24 0.33 0.00 0.00 1.03 0.00 0.00 -
P/NAPS 2.11 2.23 2.29 2.18 2.26 1.88 2.21 -3.03%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 10/04/03 22/11/02 26/08/02 21/05/02 20/02/02 26/11/01 29/08/01 -
Price 3.62 7.36 7.86 7.86 6.77 6.82 6.82 -
P/RPS 0.62 0.81 1.32 2.79 0.62 0.84 1.30 -38.87%
P/EPS 9.71 12.05 21.24 53.47 10.99 15.06 22.73 -43.19%
EY 10.30 8.30 4.71 1.87 9.10 6.64 4.40 76.02%
DY 2.35 0.34 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 2.01 2.13 2.46 2.34 2.11 2.24 2.37 -10.37%

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