[PHARMA] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 21.54%
YoY- 6.34%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,024,940 1,003,016 911,488 765,220 618,100 562,704 523,984 11.82%
PBT 40,920 35,644 72,996 82,796 71,652 53,968 52,012 -3.91%
Tax -14,948 -11,980 -30,200 -33,260 -25,068 -24,600 -18,148 -3.17%
NP 25,972 23,664 42,796 49,536 46,584 29,368 33,864 -4.32%
-
NP to SH 24,276 21,836 42,796 49,536 46,584 29,368 33,864 -5.39%
-
Tax Rate 36.53% 33.61% 41.37% 40.17% 34.99% 45.58% 34.89% -
Total Cost 998,968 979,352 868,692 715,684 571,516 533,336 490,120 12.59%
-
Net Worth 321,111 335,032 257,266 236,797 192,761 167,817 140,265 14.79%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 321,111 335,032 257,266 236,797 192,761 167,817 140,265 14.79%
NOSH 107,037 107,039 102,089 100,764 100,396 49,945 50,094 13.48%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.53% 2.36% 4.70% 6.47% 7.54% 5.22% 6.46% -
ROE 7.56% 6.52% 16.63% 20.92% 24.17% 17.50% 24.14% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 957.56 937.05 892.83 759.41 615.66 1,126.63 1,045.99 -1.46%
EPS 22.68 20.40 41.92 49.16 46.40 58.80 67.60 -16.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.13 2.52 2.35 1.92 3.36 2.80 1.15%
Adjusted Per Share Value based on latest NOSH - 100,764
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 71.12 69.59 63.24 53.09 42.89 39.04 36.36 11.82%
EPS 1.68 1.52 2.97 3.44 3.23 2.04 2.35 -5.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2228 0.2325 0.1785 0.1643 0.1337 0.1164 0.0973 14.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.55 4.73 4.82 5.50 3.64 7.32 6.82 -
P/RPS 0.37 0.50 0.54 0.72 0.59 0.65 0.65 -8.95%
P/EPS 15.65 23.19 11.50 11.19 7.84 12.45 10.09 7.58%
EY 6.39 4.31 8.70 8.94 12.75 8.03 9.91 -7.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.51 1.91 2.34 1.90 2.18 2.44 -11.39%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 25/05/06 18/05/05 18/05/04 20/05/03 21/05/02 24/05/01 -
Price 3.45 4.53 4.86 4.55 3.69 7.86 6.77 -
P/RPS 0.36 0.48 0.54 0.60 0.60 0.70 0.65 -9.37%
P/EPS 15.21 22.21 11.59 9.26 7.95 13.37 10.01 7.21%
EY 6.57 4.50 8.63 10.80 12.57 7.48 9.99 -6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.45 1.93 1.94 1.92 2.34 2.42 -11.65%

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