[PHARMA] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 71.8%
YoY- 58.62%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 250,754 227,872 191,305 154,525 140,676 130,996 96,948 17.15%
PBT 8,911 18,249 20,669 17,913 13,492 13,003 10,350 -2.46%
Tax -2,995 -7,550 -8,285 -6,267 -6,150 -4,537 -2,494 3.09%
NP 5,916 10,699 12,384 11,646 7,342 8,466 7,856 -4.61%
-
NP to SH 5,459 10,699 12,384 11,646 7,342 8,466 7,856 -5.88%
-
Tax Rate 33.61% 41.37% 40.08% 34.99% 45.58% 34.89% 24.10% -
Total Cost 244,838 217,173 178,921 142,879 133,334 122,530 89,092 18.34%
-
Net Worth 335,032 257,266 236,797 192,761 167,817 140,265 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 335,032 257,266 236,797 192,761 167,817 140,265 0 -
NOSH 107,039 102,089 100,764 100,396 49,945 50,094 50,038 13.50%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.36% 4.70% 6.47% 7.54% 5.22% 6.46% 8.10% -
ROE 1.63% 4.16% 5.23% 6.04% 4.38% 6.04% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 234.26 223.21 189.85 153.91 281.66 261.50 193.75 3.21%
EPS 5.10 10.48 12.29 11.60 14.70 16.90 15.70 -17.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 2.52 2.35 1.92 3.36 2.80 0.00 -
Adjusted Per Share Value based on latest NOSH - 100,396
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 17.40 15.81 13.27 10.72 9.76 9.09 6.73 17.14%
EPS 0.38 0.74 0.86 0.81 0.51 0.59 0.55 -5.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2325 0.1785 0.1643 0.1337 0.1164 0.0973 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.73 4.82 5.50 3.64 7.32 6.82 10.82 -
P/RPS 2.02 2.16 2.90 2.36 2.60 2.61 5.58 -15.57%
P/EPS 92.75 45.99 44.75 31.38 49.80 40.36 68.92 5.07%
EY 1.08 2.17 2.23 3.19 2.01 2.48 1.45 -4.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.91 2.34 1.90 2.18 2.44 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 18/05/05 18/05/04 20/05/03 21/05/02 24/05/01 - -
Price 4.53 4.86 4.55 3.69 7.86 6.77 0.00 -
P/RPS 1.93 2.18 2.40 2.40 2.79 2.59 0.00 -
P/EPS 88.82 46.37 37.02 31.81 53.47 40.06 0.00 -
EY 1.13 2.16 2.70 3.14 1.87 2.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.93 1.94 1.92 2.34 2.42 0.00 -

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