[PHARMA] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -9.93%
YoY- -13.28%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 129,787 157,354 157,420 140,676 139,516 141,277 131,707 -0.97%
PBT 11,287 19,525 16,866 13,492 14,914 13,040 10,647 3.95%
Tax -4,508 -7,452 -5,719 -6,150 -6,763 -5,401 -4,099 6.52%
NP 6,779 12,073 11,147 7,342 8,151 7,639 6,548 2.33%
-
NP to SH 6,779 12,073 11,147 7,342 8,151 7,639 6,548 2.33%
-
Tax Rate 39.94% 38.17% 33.91% 45.58% 45.35% 41.42% 38.50% -
Total Cost 123,008 145,281 146,273 133,334 131,365 133,638 125,159 -1.14%
-
Net Worth 179,444 172,829 159,457 167,817 160,519 151,781 143,956 15.77%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,492 1,252 - - 3,750 - - -
Div Payout % 36.76% 10.37% - - 46.01% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 179,444 172,829 159,457 167,817 160,519 151,781 143,956 15.77%
NOSH 99,691 50,095 49,986 49,945 50,006 49,928 49,984 58.24%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.22% 7.67% 7.08% 5.22% 5.84% 5.41% 4.97% -
ROE 3.78% 6.99% 6.99% 4.38% 5.08% 5.03% 4.55% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 130.19 314.11 314.92 281.66 279.00 282.96 263.49 -37.42%
EPS 6.80 24.10 22.30 14.70 16.30 15.30 13.10 -35.33%
DPS 2.50 2.50 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.80 3.45 3.19 3.36 3.21 3.04 2.88 -26.83%
Adjusted Per Share Value based on latest NOSH - 49,945
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 9.01 10.92 10.92 9.76 9.68 9.80 9.14 -0.94%
EPS 0.47 0.84 0.77 0.51 0.57 0.53 0.45 2.93%
DPS 0.17 0.09 0.00 0.00 0.26 0.00 0.00 -
NAPS 0.1245 0.1199 0.1106 0.1164 0.1114 0.1053 0.0999 15.76%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 3.80 7.68 7.32 7.32 7.27 5.73 6.36 -
P/RPS 2.92 2.45 2.32 2.60 2.61 2.03 2.41 13.61%
P/EPS 55.88 31.87 32.83 49.80 44.60 37.45 48.55 9.79%
EY 1.79 3.14 3.05 2.01 2.24 2.67 2.06 -8.91%
DY 0.66 0.33 0.00 0.00 1.03 0.00 0.00 -
P/NAPS 2.11 2.23 2.29 2.18 2.26 1.88 2.21 -3.03%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 10/04/03 22/11/02 26/08/02 21/05/02 20/02/02 26/11/01 29/08/01 -
Price 3.62 7.36 7.86 7.86 6.77 6.82 6.82 -
P/RPS 2.78 2.34 2.50 2.79 2.43 2.41 2.59 4.81%
P/EPS 53.24 30.54 35.25 53.47 41.53 44.58 52.06 1.50%
EY 1.88 3.27 2.84 1.87 2.41 2.24 1.92 -1.38%
DY 0.69 0.34 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 2.01 2.13 2.46 2.34 2.11 2.24 2.37 -10.37%

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