[PHARMA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -15.42%
YoY- 40.06%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 266,941 244,209 200,777 166,617 129,787 139,516 99,355 17.89%
PBT -657 657 22,264 18,664 11,287 14,914 7,827 -
Tax -2,655 524 -8,896 -9,169 -4,508 -6,763 -6,403 -13.64%
NP -3,312 1,181 13,368 9,495 6,779 8,151 1,424 -
-
NP to SH -3,680 1,012 13,368 9,495 6,779 8,151 1,424 -
-
Tax Rate - -79.76% 39.96% 49.13% 39.94% 45.35% 81.81% -
Total Cost 270,253 243,028 187,409 157,122 123,008 131,365 97,931 18.42%
-
Net Worth 316,651 316,383 264,914 222,586 179,444 160,519 131,997 15.69%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 10,698 12,031 2,492 3,750 2,509 -
Div Payout % - - 80.03% 126.72% 36.76% 46.01% 176.23% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 316,651 316,383 264,914 222,586 179,444 160,519 131,997 15.69%
NOSH 106,976 106,526 101,890 100,263 99,691 50,006 50,189 13.43%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -1.24% 0.48% 6.66% 5.70% 5.22% 5.84% 1.43% -
ROE -1.16% 0.32% 5.05% 4.27% 3.78% 5.08% 1.08% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 249.53 229.25 197.05 166.18 130.19 279.00 197.96 3.93%
EPS -3.44 0.95 13.12 9.47 6.80 16.30 2.80 -
DPS 0.00 0.00 10.50 12.00 2.50 7.50 5.00 -
NAPS 2.96 2.97 2.60 2.22 1.80 3.21 2.63 1.98%
Adjusted Per Share Value based on latest NOSH - 100,263
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.52 16.94 13.93 11.56 9.01 9.68 6.89 17.90%
EPS -0.26 0.07 0.93 0.66 0.47 0.57 0.10 -
DPS 0.00 0.00 0.74 0.83 0.17 0.26 0.17 -
NAPS 0.2197 0.2195 0.1838 0.1544 0.1245 0.1114 0.0916 15.68%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.73 4.64 5.27 4.82 3.80 7.27 8.50 -
P/RPS 1.49 2.02 2.67 2.90 2.92 2.61 4.29 -16.15%
P/EPS -108.43 488.42 40.17 50.90 55.88 44.60 299.58 -
EY -0.92 0.20 2.49 1.96 1.79 2.24 0.33 -
DY 0.00 0.00 1.99 2.49 0.66 1.03 0.59 -
P/NAPS 1.26 1.56 2.03 2.17 2.11 2.26 3.23 -14.51%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 07/03/06 23/02/05 19/02/04 10/04/03 20/02/02 27/02/01 -
Price 3.65 4.73 4.95 5.23 3.62 6.77 7.45 -
P/RPS 1.46 2.06 2.51 3.15 2.78 2.43 3.76 -14.58%
P/EPS -106.10 497.89 37.73 55.23 53.24 41.53 262.58 -
EY -0.94 0.20 2.65 1.81 1.88 2.41 0.38 -
DY 0.00 0.00 2.12 2.29 0.69 1.11 0.67 -
P/NAPS 1.23 1.59 1.90 2.36 2.01 2.11 2.83 -12.96%

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