[PHARMA] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -25.61%
YoY- -54.37%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 251,133 250,754 244,209 221,566 242,784 227,872 200,777 16.13%
PBT 8,266 8,911 657 8,854 14,312 18,249 22,264 -48.43%
Tax -2,182 -2,995 524 -1,962 -5,238 -7,550 -8,896 -60.91%
NP 6,084 5,916 1,181 6,892 9,074 10,699 13,368 -40.91%
-
NP to SH 5,663 5,459 1,012 6,480 8,711 10,699 13,368 -43.68%
-
Tax Rate 26.40% 33.61% -79.76% 22.16% 36.60% 41.37% 39.96% -
Total Cost 245,049 244,838 243,028 214,674 233,710 217,173 187,409 19.63%
-
Net Worth 316,871 335,032 316,383 275,634 256,928 257,266 264,914 12.71%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 12,310 - - 3,640 10,748 - 10,698 9.83%
Div Payout % 217.39% - - 56.18% 123.38% - 80.03% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 316,871 335,032 316,383 275,634 256,928 257,266 264,914 12.71%
NOSH 107,051 107,039 106,526 104,012 102,361 102,089 101,890 3.35%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.42% 2.36% 0.48% 3.11% 3.74% 4.70% 6.66% -
ROE 1.79% 1.63% 0.32% 2.35% 3.39% 4.16% 5.05% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 234.59 234.26 229.25 213.02 237.18 223.21 197.05 12.36%
EPS 5.29 5.10 0.95 6.23 8.51 10.48 13.12 -45.51%
DPS 11.50 0.00 0.00 3.50 10.50 0.00 10.50 6.27%
NAPS 2.96 3.13 2.97 2.65 2.51 2.52 2.60 9.05%
Adjusted Per Share Value based on latest NOSH - 104,012
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.42 17.40 16.94 15.37 16.85 15.81 13.93 16.12%
EPS 0.39 0.38 0.07 0.45 0.60 0.74 0.93 -44.06%
DPS 0.85 0.00 0.00 0.25 0.75 0.00 0.74 9.70%
NAPS 0.2199 0.2325 0.2195 0.1912 0.1783 0.1785 0.1838 12.73%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.51 4.73 4.64 4.95 4.53 4.82 5.27 -
P/RPS 1.92 2.02 2.02 2.32 1.91 2.16 2.67 -19.78%
P/EPS 85.26 92.75 488.42 79.45 53.23 45.99 40.17 65.38%
EY 1.17 1.08 0.20 1.26 1.88 2.17 2.49 -39.64%
DY 2.55 0.00 0.00 0.71 2.32 0.00 1.99 18.02%
P/NAPS 1.52 1.51 1.56 1.87 1.80 1.91 2.03 -17.58%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 25/05/06 07/03/06 22/11/05 18/08/05 18/05/05 23/02/05 -
Price 4.00 4.53 4.73 4.82 5.00 4.86 4.95 -
P/RPS 1.71 1.93 2.06 2.26 2.11 2.18 2.51 -22.62%
P/EPS 75.61 88.82 497.89 77.37 58.75 46.37 37.73 59.15%
EY 1.32 1.13 0.20 1.29 1.70 2.16 2.65 -37.24%
DY 2.88 0.00 0.00 0.73 2.10 0.00 2.12 22.72%
P/NAPS 1.35 1.45 1.59 1.82 1.99 1.93 1.90 -20.42%

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