[PHARMA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -69.61%
YoY- 6.34%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 799,991 599,214 369,949 191,305 632,604 465,987 309,787 87.68%
PBT 81,778 59,514 36,933 20,699 66,841 48,177 31,260 89.30%
Tax -30,943 -22,047 -13,667 -8,315 -26,085 -16,916 -11,225 95.99%
NP 50,835 37,467 23,266 12,384 40,756 31,261 20,035 85.50%
-
NP to SH 50,835 37,467 23,266 12,384 40,756 31,261 20,035 85.50%
-
Tax Rate 37.84% 37.05% 37.00% 40.17% 39.03% 35.11% 35.91% -
Total Cost 749,156 561,747 346,683 178,921 591,848 434,726 289,752 87.83%
-
Net Worth 263,393 255,778 240,230 236,797 222,305 211,412 195,341 21.94%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 15,195 - 4,542 - 12,016 6,011 - -
Div Payout % 29.89% - 19.52% - 29.48% 19.23% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 263,393 255,778 240,230 236,797 222,305 211,412 195,341 21.94%
NOSH 101,305 101,098 100,937 100,764 100,137 100,195 100,175 0.74%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.35% 6.25% 6.29% 6.47% 6.44% 6.71% 6.47% -
ROE 19.30% 14.65% 9.68% 5.23% 18.33% 14.79% 10.26% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 789.68 592.70 366.51 189.85 631.73 465.08 309.25 86.29%
EPS 50.18 37.06 23.05 12.29 40.70 31.20 20.00 84.12%
DPS 15.00 0.00 4.50 0.00 12.00 6.00 0.00 -
NAPS 2.60 2.53 2.38 2.35 2.22 2.11 1.95 21.03%
Adjusted Per Share Value based on latest NOSH - 100,764
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 55.51 41.58 25.67 13.27 43.89 32.33 21.49 87.71%
EPS 3.53 2.60 1.61 0.86 2.83 2.17 1.39 85.61%
DPS 1.05 0.00 0.32 0.00 0.83 0.42 0.00 -
NAPS 0.1828 0.1775 0.1667 0.1643 0.1542 0.1467 0.1355 21.98%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 5.27 4.77 4.82 5.50 4.82 4.55 4.07 -
P/RPS 0.67 0.80 1.32 2.90 0.76 0.98 1.32 -36.23%
P/EPS 10.50 12.87 20.91 44.75 11.84 14.58 20.35 -35.54%
EY 9.52 7.77 4.78 2.23 8.44 6.86 4.91 55.17%
DY 2.85 0.00 0.93 0.00 2.49 1.32 0.00 -
P/NAPS 2.03 1.89 2.03 2.34 2.17 2.16 2.09 -1.91%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 26/11/04 06/08/04 18/05/04 19/02/04 14/11/03 19/08/03 -
Price 4.95 4.77 4.64 4.55 5.23 5.00 4.73 -
P/RPS 0.63 0.80 1.27 2.40 0.83 1.08 1.53 -44.50%
P/EPS 9.86 12.87 20.13 37.02 12.85 16.03 23.65 -44.04%
EY 10.14 7.77 4.97 2.70 7.78 6.24 4.23 78.64%
DY 3.03 0.00 0.97 0.00 2.29 1.20 0.00 -
P/NAPS 1.90 1.89 1.95 1.94 2.36 2.37 2.43 -15.06%

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