[PHARMA] YoY Annualized 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- -4.66%
YoY- -13.28%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 911,488 765,220 618,100 562,704 523,984 387,792 0 -100.00%
PBT 72,996 82,796 71,652 53,968 52,012 41,400 0 -100.00%
Tax -30,200 -33,260 -25,068 -24,600 -18,148 -9,976 0 -100.00%
NP 42,796 49,536 46,584 29,368 33,864 31,424 0 -100.00%
-
NP to SH 42,796 49,536 46,584 29,368 33,864 31,424 0 -100.00%
-
Tax Rate 41.37% 40.17% 34.99% 45.58% 34.89% 24.10% - -
Total Cost 868,692 715,684 571,516 533,336 490,120 356,368 0 -100.00%
-
Net Worth 257,266 236,797 192,761 167,817 140,265 0 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 257,266 236,797 192,761 167,817 140,265 0 0 -100.00%
NOSH 102,089 100,764 100,396 49,945 50,094 50,038 0 -100.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 4.70% 6.47% 7.54% 5.22% 6.46% 8.10% 0.00% -
ROE 16.63% 20.92% 24.17% 17.50% 24.14% 0.00% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 892.83 759.41 615.66 1,126.63 1,045.99 774.99 0.00 -100.00%
EPS 41.92 49.16 46.40 58.80 67.60 62.80 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.35 1.92 3.36 2.80 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 49,945
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 63.24 53.09 42.89 39.04 36.36 26.91 0.00 -100.00%
EPS 2.97 3.44 3.23 2.04 2.35 2.18 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1785 0.1643 0.1337 0.1164 0.0973 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 4.82 5.50 3.64 7.32 6.82 10.82 0.00 -
P/RPS 0.54 0.72 0.59 0.65 0.65 1.40 0.00 -100.00%
P/EPS 11.50 11.19 7.84 12.45 10.09 17.23 0.00 -100.00%
EY 8.70 8.94 12.75 8.03 9.91 5.80 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.34 1.90 2.18 2.44 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 18/05/05 18/05/04 20/05/03 21/05/02 24/05/01 - - -
Price 4.86 4.55 3.69 7.86 6.77 0.00 0.00 -
P/RPS 0.54 0.60 0.60 0.70 0.65 0.00 0.00 -100.00%
P/EPS 11.59 9.26 7.95 13.37 10.01 0.00 0.00 -100.00%
EY 8.63 10.80 12.57 7.48 9.99 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.94 1.92 2.34 2.42 0.00 0.00 -100.00%

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