[PHARMA] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -68.81%
YoY- 58.62%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 632,604 465,987 309,787 154,525 585,237 455,450 298,096 64.91%
PBT 66,841 48,177 31,260 17,913 61,170 49,883 30,358 69.00%
Tax -26,085 -16,916 -11,225 -6,267 -23,829 -19,321 -11,869 68.79%
NP 40,756 31,261 20,035 11,646 37,341 30,562 18,489 69.13%
-
NP to SH 40,756 31,261 20,035 11,646 37,341 30,562 18,489 69.13%
-
Tax Rate 39.03% 35.11% 35.91% 34.99% 38.96% 38.73% 39.10% -
Total Cost 591,848 434,726 289,752 142,879 547,896 424,888 279,607 64.63%
-
Net Worth 222,305 211,412 195,341 192,761 180,197 172,567 159,405 24.74%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 12,016 6,011 - - 8,509 1,250 - -
Div Payout % 29.48% 19.23% - - 22.79% 4.09% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 222,305 211,412 195,341 192,761 180,197 172,567 159,405 24.74%
NOSH 100,137 100,195 100,175 100,396 100,109 50,019 49,970 58.74%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.44% 6.71% 6.47% 7.54% 6.38% 6.71% 6.20% -
ROE 18.33% 14.79% 10.26% 6.04% 20.72% 17.71% 11.60% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 631.73 465.08 309.25 153.91 584.59 910.54 596.55 3.88%
EPS 40.70 31.20 20.00 11.60 37.30 61.10 37.00 6.54%
DPS 12.00 6.00 0.00 0.00 8.50 2.50 0.00 -
NAPS 2.22 2.11 1.95 1.92 1.80 3.45 3.19 -21.41%
Adjusted Per Share Value based on latest NOSH - 100,396
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 43.89 32.33 21.49 10.72 40.61 31.60 20.68 64.92%
EPS 2.83 2.17 1.39 0.81 2.59 2.12 1.28 69.46%
DPS 0.83 0.42 0.00 0.00 0.59 0.09 0.00 -
NAPS 0.1542 0.1467 0.1355 0.1337 0.125 0.1197 0.1106 24.72%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.82 4.55 4.07 3.64 3.80 7.68 7.32 -
P/RPS 0.76 0.98 1.32 2.36 0.65 0.84 1.23 -27.39%
P/EPS 11.84 14.58 20.35 31.38 10.19 12.57 19.78 -28.90%
EY 8.44 6.86 4.91 3.19 9.82 7.96 5.05 40.70%
DY 2.49 1.32 0.00 0.00 2.24 0.33 0.00 -
P/NAPS 2.17 2.16 2.09 1.90 2.11 2.23 2.29 -3.51%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 14/11/03 19/08/03 20/05/03 10/04/03 22/11/02 26/08/02 -
Price 5.23 5.00 4.73 3.69 3.62 7.36 7.86 -
P/RPS 0.83 1.08 1.53 2.40 0.62 0.81 1.32 -26.54%
P/EPS 12.85 16.03 23.65 31.81 9.71 12.05 21.24 -28.40%
EY 7.78 6.24 4.23 3.14 10.30 8.30 4.71 39.60%
DY 2.29 1.20 0.00 0.00 2.35 0.34 0.00 -
P/NAPS 2.36 2.37 2.43 1.92 2.01 2.13 2.46 -2.72%

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