[PHARMA] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -19.97%
YoY- -13.61%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 244,209 221,566 242,784 227,872 200,777 229,265 178,644 23.10%
PBT 657 8,854 14,312 18,249 22,264 22,581 16,264 -88.15%
Tax 524 -1,962 -5,238 -7,550 -8,896 -8,380 -5,382 -
NP 1,181 6,892 9,074 10,699 13,368 14,201 10,882 -77.15%
-
NP to SH 1,012 6,480 8,711 10,699 13,368 14,201 10,882 -79.38%
-
Tax Rate -79.76% 22.16% 36.60% 41.37% 39.96% 37.11% 33.09% -
Total Cost 243,028 214,674 233,710 217,173 187,409 215,064 167,762 27.94%
-
Net Worth 316,383 275,634 256,928 257,266 264,914 256,815 240,475 20.00%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 3,640 10,748 - 10,698 - 4,546 -
Div Payout % - 56.18% 123.38% - 80.03% - 41.78% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 316,383 275,634 256,928 257,266 264,914 256,815 240,475 20.00%
NOSH 106,526 104,012 102,361 102,089 101,890 101,508 101,039 3.57%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.48% 3.11% 3.74% 4.70% 6.66% 6.19% 6.09% -
ROE 0.32% 2.35% 3.39% 4.16% 5.05% 5.53% 4.53% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 229.25 213.02 237.18 223.21 197.05 225.86 176.81 18.84%
EPS 0.95 6.23 8.51 10.48 13.12 13.99 10.77 -80.09%
DPS 0.00 3.50 10.50 0.00 10.50 0.00 4.50 -
NAPS 2.97 2.65 2.51 2.52 2.60 2.53 2.38 15.86%
Adjusted Per Share Value based on latest NOSH - 102,089
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.94 15.37 16.85 15.81 13.93 15.91 12.40 23.04%
EPS 0.07 0.45 0.60 0.74 0.93 0.99 0.76 -79.51%
DPS 0.00 0.25 0.75 0.00 0.74 0.00 0.32 -
NAPS 0.2195 0.1912 0.1783 0.1785 0.1838 0.1782 0.1669 19.97%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 4.64 4.95 4.53 4.82 5.27 4.77 4.82 -
P/RPS 2.02 2.32 1.91 2.16 2.67 2.11 2.73 -18.14%
P/EPS 488.42 79.45 53.23 45.99 40.17 34.10 44.75 389.90%
EY 0.20 1.26 1.88 2.17 2.49 2.93 2.23 -79.87%
DY 0.00 0.71 2.32 0.00 1.99 0.00 0.93 -
P/NAPS 1.56 1.87 1.80 1.91 2.03 1.89 2.03 -16.06%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 07/03/06 22/11/05 18/08/05 18/05/05 23/02/05 26/11/04 06/08/04 -
Price 4.73 4.82 5.00 4.86 4.95 4.77 4.64 -
P/RPS 2.06 2.26 2.11 2.18 2.51 2.11 2.62 -14.77%
P/EPS 497.89 77.37 58.75 46.37 37.73 34.10 43.08 408.90%
EY 0.20 1.29 1.70 2.16 2.65 2.93 2.32 -80.39%
DY 0.00 0.73 2.10 0.00 2.12 0.00 0.97 -
P/NAPS 1.59 1.82 1.99 1.93 1.90 1.89 1.95 -12.68%

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