[PHARMA] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -11.02%
YoY- -22.24%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 300,231 256,235 266,941 289,040 251,133 250,754 244,209 14.80%
PBT 12,181 10,230 -657 10,675 8,266 8,911 657 604.26%
Tax -4,964 -3,737 -2,655 -5,279 -2,182 -2,995 524 -
NP 7,217 6,493 -3,312 5,396 6,084 5,916 1,181 235.35%
-
NP to SH 6,640 6,069 -3,680 5,039 5,663 5,459 1,012 251.68%
-
Tax Rate 40.75% 36.53% - 49.45% 26.40% 33.61% -79.76% -
Total Cost 293,014 249,742 270,253 283,644 245,049 244,838 243,028 13.31%
-
Net Worth 314,357 321,111 316,651 323,095 316,871 335,032 316,383 -0.42%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 16,038 - - - 12,310 - - -
Div Payout % 241.55% - - - 217.39% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 314,357 321,111 316,651 323,095 316,871 335,032 316,383 -0.42%
NOSH 106,924 107,037 106,976 106,985 107,051 107,039 106,526 0.24%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.40% 2.53% -1.24% 1.87% 2.42% 2.36% 0.48% -
ROE 2.11% 1.89% -1.16% 1.56% 1.79% 1.63% 0.32% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 280.79 239.39 249.53 270.17 234.59 234.26 229.25 14.51%
EPS 6.21 5.67 -3.44 4.71 5.29 5.10 0.95 250.81%
DPS 15.00 0.00 0.00 0.00 11.50 0.00 0.00 -
NAPS 2.94 3.00 2.96 3.02 2.96 3.13 2.97 -0.67%
Adjusted Per Share Value based on latest NOSH - 106,985
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 20.83 17.78 18.52 20.06 17.42 17.40 16.94 14.81%
EPS 0.46 0.42 -0.26 0.35 0.39 0.38 0.07 252.04%
DPS 1.11 0.00 0.00 0.00 0.85 0.00 0.00 -
NAPS 0.2181 0.2228 0.2197 0.2242 0.2199 0.2325 0.2195 -0.42%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.53 3.55 3.73 3.98 4.51 4.73 4.64 -
P/RPS 1.26 1.48 1.49 1.47 1.92 2.02 2.02 -27.05%
P/EPS 56.84 62.61 -108.43 84.50 85.26 92.75 488.42 -76.25%
EY 1.76 1.60 -0.92 1.18 1.17 1.08 0.20 327.94%
DY 4.25 0.00 0.00 0.00 2.55 0.00 0.00 -
P/NAPS 1.20 1.18 1.26 1.32 1.52 1.51 1.56 -16.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 25/05/07 26/02/07 13/11/06 16/08/06 25/05/06 07/03/06 -
Price 3.44 3.45 3.65 3.65 4.00 4.53 4.73 -
P/RPS 1.23 1.44 1.46 1.35 1.71 1.93 2.06 -29.15%
P/EPS 55.39 60.85 -106.10 77.49 75.61 88.82 497.89 -76.96%
EY 1.81 1.64 -0.94 1.29 1.32 1.13 0.20 336.03%
DY 4.36 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 1.17 1.15 1.23 1.21 1.35 1.45 1.59 -18.53%

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