[PHARMA] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
10-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -43.85%
YoY- -16.83%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 156,200 155,262 154,525 129,787 157,354 157,420 140,676 7.22%
PBT 16,917 13,347 17,913 11,287 19,525 16,866 13,492 16.26%
Tax -5,691 -4,958 -6,267 -4,508 -7,452 -5,719 -6,150 -5.03%
NP 11,226 8,389 11,646 6,779 12,073 11,147 7,342 32.68%
-
NP to SH 11,226 8,389 11,646 6,779 12,073 11,147 7,342 32.68%
-
Tax Rate 33.64% 37.15% 34.99% 39.94% 38.17% 33.91% 45.58% -
Total Cost 144,974 146,873 142,879 123,008 145,281 146,273 133,334 5.73%
-
Net Worth 211,489 194,744 192,761 179,444 172,829 159,457 167,817 16.65%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 6,013 - - 2,492 1,252 - - -
Div Payout % 53.57% - - 36.76% 10.37% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 211,489 194,744 192,761 179,444 172,829 159,457 167,817 16.65%
NOSH 100,232 99,869 100,396 99,691 50,095 49,986 49,945 59.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.19% 5.40% 7.54% 5.22% 7.67% 7.08% 5.22% -
ROE 5.31% 4.31% 6.04% 3.78% 6.99% 6.99% 4.38% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 155.84 155.47 153.91 130.19 314.11 314.92 281.66 -32.57%
EPS 11.20 8.40 11.60 6.80 24.10 22.30 14.70 -16.56%
DPS 6.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 2.11 1.95 1.92 1.80 3.45 3.19 3.36 -26.64%
Adjusted Per Share Value based on latest NOSH - 99,691
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.84 10.77 10.72 9.01 10.92 10.92 9.76 7.24%
EPS 0.78 0.58 0.81 0.47 0.84 0.77 0.51 32.71%
DPS 0.42 0.00 0.00 0.17 0.09 0.00 0.00 -
NAPS 0.1467 0.1351 0.1337 0.1245 0.1199 0.1106 0.1164 16.66%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.55 4.07 3.64 3.80 7.68 7.32 7.32 -
P/RPS 2.92 2.62 2.36 2.92 2.45 2.32 2.60 8.03%
P/EPS 40.63 48.45 31.38 55.88 31.87 32.83 49.80 -12.67%
EY 2.46 2.06 3.19 1.79 3.14 3.05 2.01 14.40%
DY 1.32 0.00 0.00 0.66 0.33 0.00 0.00 -
P/NAPS 2.16 2.09 1.90 2.11 2.23 2.29 2.18 -0.61%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 19/08/03 20/05/03 10/04/03 22/11/02 26/08/02 21/05/02 -
Price 5.00 4.73 3.69 3.62 7.36 7.86 7.86 -
P/RPS 3.21 3.04 2.40 2.78 2.34 2.50 2.79 9.79%
P/EPS 44.64 56.31 31.81 53.24 30.54 35.25 53.47 -11.32%
EY 2.24 1.78 3.14 1.88 3.27 2.84 1.87 12.77%
DY 1.20 0.00 0.00 0.69 0.34 0.00 0.00 -
P/NAPS 2.37 2.43 1.92 2.01 2.13 2.46 2.34 0.85%

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