[PHARMA] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -24.57%
YoY- 536.66%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 376,116 323,906 328,243 292,817 266,941 244,209 200,777 11.02%
PBT -2,701 27,490 24,496 23,572 -657 657 22,264 -
Tax 749 -5,372 -6,574 -7,125 -2,655 524 -8,896 -
NP -1,952 22,118 17,922 16,447 -3,312 1,181 13,368 -
-
NP to SH -2,256 21,914 17,789 16,069 -3,680 1,012 13,368 -
-
Tax Rate - 19.54% 26.84% 30.23% - -79.76% 39.96% -
Total Cost 378,068 301,788 310,321 276,370 270,253 243,028 187,409 12.40%
-
Net Worth 421,262 431,217 388,298 349,837 316,651 316,383 264,914 8.03%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 39,590 28,881 19,257 - - 10,698 -
Div Payout % - 180.66% 162.36% 119.84% - - 80.03% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 421,262 431,217 388,298 349,837 316,651 316,383 264,914 8.03%
NOSH 106,919 107,001 106,969 106,984 106,976 106,526 101,890 0.80%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -0.52% 6.83% 5.46% 5.62% -1.24% 0.48% 6.66% -
ROE -0.54% 5.08% 4.58% 4.59% -1.16% 0.32% 5.05% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 351.78 302.71 306.86 273.70 249.53 229.25 197.05 10.13%
EPS -2.11 20.48 16.63 15.02 -3.44 0.95 13.12 -
DPS 0.00 37.00 27.00 18.00 0.00 0.00 10.50 -
NAPS 3.94 4.03 3.63 3.27 2.96 2.97 2.60 7.17%
Adjusted Per Share Value based on latest NOSH - 106,984
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 26.10 22.47 22.78 20.32 18.52 16.94 13.93 11.02%
EPS -0.16 1.52 1.23 1.11 -0.26 0.07 0.93 -
DPS 0.00 2.75 2.00 1.34 0.00 0.00 0.74 -
NAPS 0.2923 0.2992 0.2694 0.2427 0.2197 0.2195 0.1838 8.03%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.31 4.00 3.36 2.93 3.73 4.64 5.27 -
P/RPS 1.51 1.32 1.09 1.07 1.49 2.02 2.67 -9.05%
P/EPS -251.66 19.53 20.20 19.51 -108.43 488.42 40.17 -
EY -0.40 5.12 4.95 5.13 -0.92 0.20 2.49 -
DY 0.00 9.25 8.04 6.14 0.00 0.00 1.99 -
P/NAPS 1.35 0.99 0.93 0.90 1.26 1.56 2.03 -6.56%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 19/02/10 27/02/09 28/02/08 26/02/07 07/03/06 23/02/05 -
Price 5.35 4.05 2.73 2.98 3.65 4.73 4.95 -
P/RPS 1.52 1.34 0.89 1.09 1.46 2.06 2.51 -8.01%
P/EPS -253.55 19.78 16.42 19.84 -106.10 497.89 37.73 -
EY -0.39 5.06 6.09 5.04 -0.94 0.20 2.65 -
DY 0.00 9.14 9.89 6.04 0.00 0.00 2.12 -
P/NAPS 1.36 1.00 0.75 0.91 1.23 1.59 1.90 -5.41%

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