[PHARMA] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -5.87%
YoY- 40.79%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 221,566 242,784 227,872 200,777 229,265 178,644 191,305 10.27%
PBT 8,854 14,312 18,249 22,264 22,581 16,264 20,669 -43.14%
Tax -1,962 -5,238 -7,550 -8,896 -8,380 -5,382 -8,285 -61.68%
NP 6,892 9,074 10,699 13,368 14,201 10,882 12,384 -32.31%
-
NP to SH 6,480 8,711 10,699 13,368 14,201 10,882 12,384 -35.03%
-
Tax Rate 22.16% 36.60% 41.37% 39.96% 37.11% 33.09% 40.08% -
Total Cost 214,674 233,710 217,173 187,409 215,064 167,762 178,921 12.90%
-
Net Worth 275,634 256,928 257,266 264,914 256,815 240,475 236,797 10.64%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,640 10,748 - 10,698 - 4,546 - -
Div Payout % 56.18% 123.38% - 80.03% - 41.78% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 275,634 256,928 257,266 264,914 256,815 240,475 236,797 10.64%
NOSH 104,012 102,361 102,089 101,890 101,508 101,039 100,764 2.13%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.11% 3.74% 4.70% 6.66% 6.19% 6.09% 6.47% -
ROE 2.35% 3.39% 4.16% 5.05% 5.53% 4.53% 5.23% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 213.02 237.18 223.21 197.05 225.86 176.81 189.85 7.97%
EPS 6.23 8.51 10.48 13.12 13.99 10.77 12.29 -36.39%
DPS 3.50 10.50 0.00 10.50 0.00 4.50 0.00 -
NAPS 2.65 2.51 2.52 2.60 2.53 2.38 2.35 8.33%
Adjusted Per Share Value based on latest NOSH - 101,890
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.37 16.85 15.81 13.93 15.91 12.40 13.27 10.27%
EPS 0.45 0.60 0.74 0.93 0.99 0.76 0.86 -35.03%
DPS 0.25 0.75 0.00 0.74 0.00 0.32 0.00 -
NAPS 0.1912 0.1783 0.1785 0.1838 0.1782 0.1669 0.1643 10.62%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.95 4.53 4.82 5.27 4.77 4.82 5.50 -
P/RPS 2.32 1.91 2.16 2.67 2.11 2.73 2.90 -13.81%
P/EPS 79.45 53.23 45.99 40.17 34.10 44.75 44.75 46.57%
EY 1.26 1.88 2.17 2.49 2.93 2.23 2.23 -31.63%
DY 0.71 2.32 0.00 1.99 0.00 0.93 0.00 -
P/NAPS 1.87 1.80 1.91 2.03 1.89 2.03 2.34 -13.87%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 18/08/05 18/05/05 23/02/05 26/11/04 06/08/04 18/05/04 -
Price 4.82 5.00 4.86 4.95 4.77 4.64 4.55 -
P/RPS 2.26 2.11 2.18 2.51 2.11 2.62 2.40 -3.92%
P/EPS 77.37 58.75 46.37 37.73 34.10 43.08 37.02 63.39%
EY 1.29 1.70 2.16 2.65 2.93 2.32 2.70 -38.85%
DY 0.73 2.10 0.00 2.12 0.00 0.97 0.00 -
P/NAPS 1.82 1.99 1.93 1.90 1.89 1.95 1.94 -4.16%

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