[PHARMA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -51.37%
YoY- 11.17%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,183,983 891,166 556,466 256,235 1,057,868 790,927 501,887 76.93%
PBT 77,898 54,326 22,411 10,230 27,195 27,852 17,177 173.22%
Tax -26,180 -19,055 -8,701 -3,737 -13,111 -10,643 -5,364 186.90%
NP 51,718 35,271 13,710 6,493 14,084 17,209 11,813 166.90%
-
NP to SH 50,080 34,011 12,709 6,069 12,481 15,974 10,935 175.01%
-
Tax Rate 33.61% 35.08% 38.82% 36.53% 48.21% 38.21% 31.23% -
Total Cost 1,132,265 855,895 542,756 249,742 1,043,784 773,718 490,074 74.49%
-
Net Worth 349,768 335,831 314,515 321,111 316,570 323,006 316,549 6.85%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 19,253 16,042 16,046 - 12,299 12,299 12,298 34.71%
Div Payout % 38.45% 47.17% 126.26% - 98.54% 77.00% 112.47% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 349,768 335,831 314,515 321,111 316,570 323,006 316,549 6.85%
NOSH 106,962 106,952 106,978 107,037 106,949 106,955 106,942 0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.37% 3.96% 2.46% 2.53% 1.33% 2.18% 2.35% -
ROE 14.32% 10.13% 4.04% 1.89% 3.94% 4.95% 3.45% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1,106.91 833.23 520.17 239.39 989.13 739.49 469.31 76.91%
EPS 46.82 31.80 11.88 5.67 11.67 14.93 10.22 175.07%
DPS 18.00 15.00 15.00 0.00 11.50 11.50 11.50 34.69%
NAPS 3.27 3.14 2.94 3.00 2.96 3.02 2.96 6.84%
Adjusted Per Share Value based on latest NOSH - 107,037
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 82.15 61.83 38.61 17.78 73.40 54.88 34.82 76.94%
EPS 3.47 2.36 0.88 0.42 0.87 1.11 0.76 174.45%
DPS 1.34 1.11 1.11 0.00 0.85 0.85 0.85 35.34%
NAPS 0.2427 0.233 0.2182 0.2228 0.2197 0.2241 0.2196 6.87%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.93 3.27 3.53 3.55 3.73 3.98 4.51 -
P/RPS 0.26 0.39 0.68 1.48 0.38 0.54 0.96 -58.04%
P/EPS 6.26 10.28 29.71 62.61 31.96 26.65 44.11 -72.69%
EY 15.98 9.72 3.37 1.60 3.13 3.75 2.27 266.00%
DY 6.14 4.59 4.25 0.00 3.08 2.89 2.55 79.35%
P/NAPS 0.90 1.04 1.20 1.18 1.26 1.32 1.52 -29.42%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 22/11/07 17/08/07 25/05/07 26/02/07 13/11/06 16/08/06 -
Price 2.98 3.42 3.44 3.45 3.65 3.65 4.00 -
P/RPS 0.27 0.41 0.66 1.44 0.37 0.49 0.85 -53.34%
P/EPS 6.36 10.75 28.96 60.85 31.28 24.44 39.12 -70.11%
EY 15.71 9.30 3.45 1.64 3.20 4.09 2.56 234.08%
DY 6.04 4.39 4.36 0.00 3.15 3.15 2.88 63.62%
P/NAPS 0.91 1.09 1.17 1.15 1.23 1.21 1.35 -23.06%

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