[PHARMA] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -126.28%
YoY- -110.29%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 371,432 396,435 385,328 376,116 334,337 350,335 317,560 11.00%
PBT 15,646 19,380 21,792 -2,701 15,405 20,327 12,431 16.55%
Tax -4,687 -5,335 -6,193 749 -6,970 -5,809 -3,122 31.07%
NP 10,959 14,045 15,599 -1,952 8,435 14,518 9,309 11.48%
-
NP to SH 10,811 13,920 15,484 -2,256 8,586 14,747 9,307 10.49%
-
Tax Rate 29.96% 27.53% 28.42% - 45.25% 28.58% 25.11% -
Total Cost 360,473 382,390 369,729 378,068 325,902 335,817 308,251 10.98%
-
Net Worth 464,092 451,517 437,661 421,262 424,488 417,065 439,675 3.66%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - 50,261 - -
Div Payout % - - - - - 340.83% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 464,092 451,517 437,661 421,262 424,488 417,065 439,675 3.66%
NOSH 106,933 106,994 107,007 106,919 106,924 106,939 106,977 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.95% 3.54% 4.05% -0.52% 2.52% 4.14% 2.93% -
ROE 2.33% 3.08% 3.54% -0.54% 2.02% 3.54% 2.12% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 347.35 370.52 360.09 351.78 312.69 327.60 296.85 11.03%
EPS 10.11 13.01 14.47 -2.11 8.03 13.79 8.70 10.52%
DPS 0.00 0.00 0.00 0.00 0.00 47.00 0.00 -
NAPS 4.34 4.22 4.09 3.94 3.97 3.90 4.11 3.69%
Adjusted Per Share Value based on latest NOSH - 106,919
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.77 27.51 26.74 26.10 23.20 24.31 22.03 11.00%
EPS 0.75 0.97 1.07 -0.16 0.60 1.02 0.65 10.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.49 0.00 -
NAPS 0.322 0.3133 0.3037 0.2923 0.2945 0.2894 0.3051 3.65%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.90 5.90 5.73 5.31 4.98 4.98 4.27 -
P/RPS 1.70 1.59 1.59 1.51 1.59 1.52 1.44 11.68%
P/EPS 58.36 45.35 39.60 -251.66 62.02 36.11 49.08 12.22%
EY 1.71 2.21 2.53 -0.40 1.61 2.77 2.04 -11.08%
DY 0.00 0.00 0.00 0.00 0.00 9.44 0.00 -
P/NAPS 1.36 1.40 1.40 1.35 1.25 1.28 1.04 19.56%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 01/11/11 10/08/11 13/05/11 25/02/11 04/11/10 11/08/10 26/05/10 -
Price 5.90 5.90 5.05 5.35 4.92 4.95 4.71 -
P/RPS 1.70 1.59 1.40 1.52 1.57 1.51 1.59 4.55%
P/EPS 58.36 45.35 34.90 -253.55 61.27 35.90 54.14 5.12%
EY 1.71 2.21 2.87 -0.39 1.63 2.79 1.85 -5.10%
DY 0.00 0.00 0.00 0.00 0.00 9.49 0.00 -
P/NAPS 1.36 1.40 1.23 1.36 1.24 1.27 1.15 11.81%

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