[PHARMA] YoY 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- 30.43%
YoY- 6.34%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
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 256,235 250,754 227,872 191,305 154,525 140,676 130,996 11.82%
PBT 10,230 8,911 18,249 20,669 17,913 13,492 13,003 -3.91%
Tax -3,737 -2,995 -7,550 -8,285 -6,267 -6,150 -4,537 -3.17%
NP 6,493 5,916 10,699 12,384 11,646 7,342 8,466 -4.32%
-
NP to SH 6,069 5,459 10,699 12,384 11,646 7,342 8,466 -5.39%
-
Tax Rate 36.53% 33.61% 41.37% 40.08% 34.99% 45.58% 34.89% -
Total Cost 249,742 244,838 217,173 178,921 142,879 133,334 122,530 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 1.89% 1.63% 4.16% 5.23% 6.04% 4.38% 6.04% -
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 239.39 234.26 223.21 189.85 153.91 281.66 261.50 -1.46%
EPS 5.67 5.10 10.48 12.29 11.60 14.70 16.90 -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 17.78 17.40 15.81 13.27 10.72 9.76 9.09 11.82%
EPS 0.42 0.38 0.74 0.86 0.81 0.51 0.59 -5.50%
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 1.48 2.02 2.16 2.90 2.36 2.60 2.61 -9.01%
P/EPS 62.61 92.75 45.99 44.75 31.38 49.80 40.36 7.58%
EY 1.60 1.08 2.17 2.23 3.19 2.01 2.48 -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 1.44 1.93 2.18 2.40 2.40 2.79 2.59 -9.31%
P/EPS 60.85 88.82 46.37 37.02 31.81 53.47 40.06 7.21%
EY 1.64 1.13 2.16 2.70 3.14 1.87 2.50 -6.78%
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