[PHARMA] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -27.97%
YoY- -24.74%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 191,305 166,617 156,200 155,262 154,525 129,787 157,354 13.89%
PBT 20,669 18,664 16,917 13,347 17,913 11,287 19,525 3.86%
Tax -8,285 -9,169 -5,691 -4,958 -6,267 -4,508 -7,452 7.31%
NP 12,384 9,495 11,226 8,389 11,646 6,779 12,073 1.70%
-
NP to SH 12,384 9,495 11,226 8,389 11,646 6,779 12,073 1.70%
-
Tax Rate 40.08% 49.13% 33.64% 37.15% 34.99% 39.94% 38.17% -
Total Cost 178,921 157,122 144,974 146,873 142,879 123,008 145,281 14.88%
-
Net Worth 236,797 222,586 211,489 194,744 192,761 179,444 172,829 23.33%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 12,031 6,013 - - 2,492 1,252 -
Div Payout % - 126.72% 53.57% - - 36.76% 10.37% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 236,797 222,586 211,489 194,744 192,761 179,444 172,829 23.33%
NOSH 100,764 100,263 100,232 99,869 100,396 99,691 50,095 59.27%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.47% 5.70% 7.19% 5.40% 7.54% 5.22% 7.67% -
ROE 5.23% 4.27% 5.31% 4.31% 6.04% 3.78% 6.99% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 189.85 166.18 155.84 155.47 153.91 130.19 314.11 -28.49%
EPS 12.29 9.47 11.20 8.40 11.60 6.80 24.10 -36.14%
DPS 0.00 12.00 6.00 0.00 0.00 2.50 2.50 -
NAPS 2.35 2.22 2.11 1.95 1.92 1.80 3.45 -22.56%
Adjusted Per Share Value based on latest NOSH - 99,869
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 13.27 11.56 10.84 10.77 10.72 9.01 10.92 13.86%
EPS 0.86 0.66 0.78 0.58 0.81 0.47 0.84 1.57%
DPS 0.00 0.83 0.42 0.00 0.00 0.17 0.09 -
NAPS 0.1643 0.1544 0.1467 0.1351 0.1337 0.1245 0.1199 23.34%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.50 4.82 4.55 4.07 3.64 3.80 7.68 -
P/RPS 2.90 2.90 2.92 2.62 2.36 2.92 2.45 11.88%
P/EPS 44.75 50.90 40.63 48.45 31.38 55.88 31.87 25.36%
EY 2.23 1.96 2.46 2.06 3.19 1.79 3.14 -20.38%
DY 0.00 2.49 1.32 0.00 0.00 0.66 0.33 -
P/NAPS 2.34 2.17 2.16 2.09 1.90 2.11 2.23 3.25%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 19/02/04 14/11/03 19/08/03 20/05/03 10/04/03 22/11/02 -
Price 4.55 5.23 5.00 4.73 3.69 3.62 7.36 -
P/RPS 2.40 3.15 3.21 3.04 2.40 2.78 2.34 1.70%
P/EPS 37.02 55.23 44.64 56.31 31.81 53.24 30.54 13.67%
EY 2.70 1.81 2.24 1.78 3.14 1.88 3.27 -11.97%
DY 0.00 2.29 1.20 0.00 0.00 0.69 0.34 -
P/NAPS 1.94 2.36 2.37 2.43 1.92 2.01 2.13 -6.03%

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