[PHARMA] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -27.97%
YoY- -24.74%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 251,133 242,784 178,644 155,262 157,420 131,707 113,099 14.21%
PBT 8,266 14,312 16,264 13,347 16,866 10,647 10,452 -3.83%
Tax -2,182 -5,238 -5,382 -4,958 -5,719 -4,099 -2,139 0.33%
NP 6,084 9,074 10,882 8,389 11,147 6,548 8,313 -5.06%
-
NP to SH 5,663 8,711 10,882 8,389 11,147 6,548 8,313 -6.19%
-
Tax Rate 26.40% 36.60% 33.09% 37.15% 33.91% 38.50% 20.46% -
Total Cost 245,049 233,710 167,762 146,873 146,273 125,159 104,786 15.20%
-
Net Worth 316,871 256,928 240,475 194,744 159,457 143,956 123,693 16.96%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 12,310 10,748 4,546 - - - - -
Div Payout % 217.39% 123.38% 41.78% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 316,871 256,928 240,475 194,744 159,457 143,956 123,693 16.96%
NOSH 107,051 102,361 101,039 99,869 49,986 49,984 50,078 13.49%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.42% 3.74% 6.09% 5.40% 7.08% 4.97% 7.35% -
ROE 1.79% 3.39% 4.53% 4.31% 6.99% 4.55% 6.72% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 234.59 237.18 176.81 155.47 314.92 263.49 225.84 0.63%
EPS 5.29 8.51 10.77 8.40 22.30 13.10 16.60 -17.34%
DPS 11.50 10.50 4.50 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.51 2.38 1.95 3.19 2.88 2.47 3.06%
Adjusted Per Share Value based on latest NOSH - 99,869
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 17.42 16.85 12.40 10.77 10.92 9.14 7.85 14.20%
EPS 0.39 0.60 0.76 0.58 0.77 0.45 0.58 -6.39%
DPS 0.85 0.75 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.2199 0.1783 0.1669 0.1351 0.1106 0.0999 0.0858 16.97%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.51 4.53 4.82 4.07 7.32 6.36 9.00 -
P/RPS 1.92 1.91 2.73 2.62 2.32 2.41 3.99 -11.47%
P/EPS 85.26 53.23 44.75 48.45 32.83 48.55 54.22 7.83%
EY 1.17 1.88 2.23 2.06 3.05 2.06 1.84 -7.26%
DY 2.55 2.32 0.93 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.80 2.03 2.09 2.29 2.21 3.64 -13.53%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 18/08/05 06/08/04 19/08/03 26/08/02 29/08/01 25/08/00 -
Price 4.00 5.00 4.64 4.73 7.86 6.82 9.27 -
P/RPS 1.71 2.11 2.62 3.04 2.50 2.59 4.10 -13.55%
P/EPS 75.61 58.75 43.08 56.31 35.25 52.06 55.84 5.17%
EY 1.32 1.70 2.32 1.78 2.84 1.92 1.79 -4.94%
DY 2.88 2.10 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.99 1.95 2.43 2.46 2.37 3.75 -15.65%

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