[PHARMA] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 439.43%
YoY- -48.98%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 266,941 289,040 251,133 250,754 244,209 221,566 242,784 6.50%
PBT -657 10,675 8,266 8,911 657 8,854 14,312 -
Tax -2,655 -5,279 -2,182 -2,995 524 -1,962 -5,238 -36.34%
NP -3,312 5,396 6,084 5,916 1,181 6,892 9,074 -
-
NP to SH -3,680 5,039 5,663 5,459 1,012 6,480 8,711 -
-
Tax Rate - 49.45% 26.40% 33.61% -79.76% 22.16% 36.60% -
Total Cost 270,253 283,644 245,049 244,838 243,028 214,674 233,710 10.14%
-
Net Worth 316,651 323,095 316,871 335,032 316,383 275,634 256,928 14.90%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 12,310 - - 3,640 10,748 -
Div Payout % - - 217.39% - - 56.18% 123.38% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 316,651 323,095 316,871 335,032 316,383 275,634 256,928 14.90%
NOSH 106,976 106,985 107,051 107,039 106,526 104,012 102,361 2.97%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -1.24% 1.87% 2.42% 2.36% 0.48% 3.11% 3.74% -
ROE -1.16% 1.56% 1.79% 1.63% 0.32% 2.35% 3.39% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 249.53 270.17 234.59 234.26 229.25 213.02 237.18 3.43%
EPS -3.44 4.71 5.29 5.10 0.95 6.23 8.51 -
DPS 0.00 0.00 11.50 0.00 0.00 3.50 10.50 -
NAPS 2.96 3.02 2.96 3.13 2.97 2.65 2.51 11.58%
Adjusted Per Share Value based on latest NOSH - 107,039
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 18.52 20.06 17.42 17.40 16.94 15.37 16.85 6.48%
EPS -0.26 0.35 0.39 0.38 0.07 0.45 0.60 -
DPS 0.00 0.00 0.85 0.00 0.00 0.25 0.75 -
NAPS 0.2197 0.2242 0.2199 0.2325 0.2195 0.1912 0.1783 14.89%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.73 3.98 4.51 4.73 4.64 4.95 4.53 -
P/RPS 1.49 1.47 1.92 2.02 2.02 2.32 1.91 -15.21%
P/EPS -108.43 84.50 85.26 92.75 488.42 79.45 53.23 -
EY -0.92 1.18 1.17 1.08 0.20 1.26 1.88 -
DY 0.00 0.00 2.55 0.00 0.00 0.71 2.32 -
P/NAPS 1.26 1.32 1.52 1.51 1.56 1.87 1.80 -21.11%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 13/11/06 16/08/06 25/05/06 07/03/06 22/11/05 18/08/05 -
Price 3.65 3.65 4.00 4.53 4.73 4.82 5.00 -
P/RPS 1.46 1.35 1.71 1.93 2.06 2.26 2.11 -21.71%
P/EPS -106.10 77.49 75.61 88.82 497.89 77.37 58.75 -
EY -0.94 1.29 1.32 1.13 0.20 1.29 1.70 -
DY 0.00 0.00 2.88 0.00 0.00 0.73 2.10 -
P/NAPS 1.23 1.21 1.35 1.45 1.59 1.82 1.99 -27.37%

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