[PANAMY] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 660.2%
YoY- 142.01%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 644,872 692,328 729,048 734,976 702,208 730,945 741,364 -8.88%
PBT 48,590 56,698 32,238 29,140 -42,657 10,449 -354 -
Tax -13,036 -10,433 -1,854 -1,836 37,783 -6,666 -1,200 391.21%
NP 35,554 46,265 30,384 27,304 -4,874 3,782 -1,554 -
-
NP to SH 35,554 46,265 30,384 27,304 -4,874 3,782 -1,554 -
-
Tax Rate 26.83% 18.40% 5.75% 6.30% - 63.80% - -
Total Cost 609,318 646,062 698,664 707,672 707,082 727,162 742,918 -12.39%
-
Net Worth 645,702 485,926 486,003 546,915 591,929 605,672 601,567 4.83%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 69,854 - - - 121,546 12,149 - -
Div Payout % 196.48% - - - 0.00% 321.20% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 645,702 485,926 486,003 546,915 591,929 605,672 601,567 4.83%
NOSH 60,743 60,740 60,750 60,768 60,773 60,749 60,703 0.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.51% 6.68% 4.17% 3.71% -0.69% 0.52% -0.21% -
ROE 5.51% 9.52% 6.25% 4.99% -0.82% 0.62% -0.26% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1,061.63 1,139.81 1,200.07 1,209.47 1,155.46 1,203.21 1,221.29 -8.92%
EPS 59.00 76.16 50.02 44.96 -8.02 6.23 -2.56 -
DPS 115.00 0.00 0.00 0.00 200.00 20.00 0.00 -
NAPS 10.63 8.00 8.00 9.00 9.74 9.97 9.91 4.79%
Adjusted Per Share Value based on latest NOSH - 60,768
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1,045.60 1,122.54 1,182.08 1,191.69 1,138.56 1,185.16 1,202.05 -8.88%
EPS 57.65 75.01 49.26 44.27 -7.90 6.13 -2.52 -
DPS 113.26 0.00 0.00 0.00 197.08 19.70 0.00 -
NAPS 10.4694 7.8788 7.8801 8.8677 9.5976 9.8204 9.7538 4.83%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 9.40 9.70 9.70 10.90 10.20 10.50 10.20 -
P/RPS 0.89 0.85 0.81 0.90 0.88 0.87 0.84 3.93%
P/EPS 16.06 12.73 19.39 24.26 -127.18 168.63 -398.44 -
EY 6.23 7.85 5.16 4.12 -0.79 0.59 -0.25 -
DY 12.23 0.00 0.00 0.00 19.61 1.90 0.00 -
P/NAPS 0.88 1.21 1.21 1.21 1.05 1.05 1.03 -9.96%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 22/02/06 18/11/05 24/08/05 18/05/05 23/02/05 08/11/04 -
Price 9.65 10.00 8.70 11.80 9.90 10.30 10.30 -
P/RPS 0.91 0.88 0.72 0.98 0.86 0.86 0.84 5.48%
P/EPS 16.49 13.13 17.39 26.26 -123.44 165.42 -402.34 -
EY 6.07 7.62 5.75 3.81 -0.81 0.60 -0.25 -
DY 11.92 0.00 0.00 0.00 20.20 1.94 0.00 -
P/NAPS 0.91 1.25 1.09 1.31 1.02 1.03 1.04 -8.52%

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