[PHARMA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -78.95%
YoY- -13.61%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 936,431 692,222 470,656 227,872 799,991 599,214 369,949 85.41%
PBT 42,072 41,415 32,561 18,249 81,778 59,514 36,933 9.04%
Tax -12,938 -13,462 -11,470 -7,550 -30,943 -22,047 -13,667 -3.57%
NP 29,134 27,953 21,091 10,699 50,835 37,467 23,266 16.12%
-
NP to SH 26,902 25,890 19,410 10,699 50,835 37,467 23,266 10.13%
-
Tax Rate 30.75% 32.51% 35.23% 41.37% 37.84% 37.05% 37.00% -
Total Cost 907,297 664,269 449,565 217,173 749,156 561,747 346,683 89.57%
-
Net Worth 304,433 272,364 256,416 257,266 263,393 255,778 240,230 17.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 14,496 14,389 10,726 - 15,195 - 4,542 116.31%
Div Payout % 53.89% 55.58% 55.26% - 29.89% - 19.52% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 304,433 272,364 256,416 257,266 263,393 255,778 240,230 17.05%
NOSH 103,548 102,778 102,157 102,089 101,305 101,098 100,937 1.71%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.11% 4.04% 4.48% 4.70% 6.35% 6.25% 6.29% -
ROE 8.84% 9.51% 7.57% 4.16% 19.30% 14.65% 9.68% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 904.34 673.51 460.71 223.21 789.68 592.70 366.51 82.29%
EPS 25.98 25.19 19.00 10.48 50.18 37.06 23.05 8.28%
DPS 14.00 14.00 10.50 0.00 15.00 0.00 4.50 112.67%
NAPS 2.94 2.65 2.51 2.52 2.60 2.53 2.38 15.08%
Adjusted Per Share Value based on latest NOSH - 102,089
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 64.97 48.03 32.66 15.81 55.51 41.58 25.67 85.40%
EPS 1.87 1.80 1.35 0.74 3.53 2.60 1.61 10.46%
DPS 1.01 1.00 0.74 0.00 1.05 0.00 0.32 114.71%
NAPS 0.2112 0.189 0.1779 0.1785 0.1828 0.1775 0.1667 17.03%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 4.64 4.95 4.53 4.82 5.27 4.77 4.82 -
P/RPS 0.51 0.73 0.98 2.16 0.67 0.80 1.32 -46.86%
P/EPS 17.86 19.65 23.84 45.99 10.50 12.87 20.91 -9.95%
EY 5.60 5.09 4.19 2.17 9.52 7.77 4.78 11.10%
DY 3.02 2.83 2.32 0.00 2.85 0.00 0.93 118.81%
P/NAPS 1.58 1.87 1.80 1.91 2.03 1.89 2.03 -15.34%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 07/03/06 22/11/05 18/08/05 18/05/05 23/02/05 26/11/04 06/08/04 -
Price 4.73 4.82 5.00 4.86 4.95 4.77 4.64 -
P/RPS 0.52 0.72 1.09 2.18 0.63 0.80 1.27 -44.77%
P/EPS 18.21 19.13 26.32 46.37 9.86 12.87 20.13 -6.44%
EY 5.49 5.23 3.80 2.16 10.14 7.77 4.97 6.83%
DY 2.96 2.90 2.10 0.00 3.03 0.00 0.97 109.95%
P/NAPS 1.61 1.82 1.99 1.93 1.90 1.89 1.95 -11.96%

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