[PANAMY] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 97.61%
YoY- -103.33%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 734,976 702,208 730,945 741,364 768,512 768,148 808,076 -6.13%
PBT 29,140 -42,657 10,449 -354 -64,588 63,109 58,421 -37.13%
Tax -1,836 37,783 -6,666 -1,200 -400 -9,500 -10,212 -68.17%
NP 27,304 -4,874 3,782 -1,554 -64,988 53,609 48,209 -31.56%
-
NP to SH 27,304 -4,874 3,782 -1,554 -64,988 53,609 48,209 -31.56%
-
Tax Rate 6.30% - 63.80% - - 15.05% 17.48% -
Total Cost 707,672 707,082 727,162 742,918 833,500 714,539 759,866 -4.63%
-
Net Worth 546,915 591,929 605,672 601,567 586,714 622,654 614,766 -7.50%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 121,546 12,149 - - 9,112 12,149 -
Div Payout % - 0.00% 321.20% - - 17.00% 25.20% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 546,915 591,929 605,672 601,567 586,714 622,654 614,766 -7.50%
NOSH 60,768 60,773 60,749 60,703 60,736 60,746 60,747 0.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.71% -0.69% 0.52% -0.21% -8.46% 6.98% 5.97% -
ROE 4.99% -0.82% 0.62% -0.26% -11.08% 8.61% 7.84% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1,209.47 1,155.46 1,203.21 1,221.29 1,265.32 1,264.51 1,330.22 -6.15%
EPS 44.96 -8.02 6.23 -2.56 -107.00 88.25 79.36 -31.55%
DPS 0.00 200.00 20.00 0.00 0.00 15.00 20.00 -
NAPS 9.00 9.74 9.97 9.91 9.66 10.25 10.12 -7.52%
Adjusted Per Share Value based on latest NOSH - 60,738
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1,191.69 1,138.56 1,185.16 1,202.05 1,246.07 1,245.48 1,310.22 -6.13%
EPS 44.27 -7.90 6.13 -2.52 -105.37 86.92 78.17 -31.57%
DPS 0.00 197.08 19.70 0.00 0.00 14.77 19.70 -
NAPS 8.8677 9.5976 9.8204 9.7538 9.513 10.0957 9.9678 -7.50%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 10.90 10.20 10.50 10.20 10.20 10.50 10.80 -
P/RPS 0.90 0.88 0.87 0.84 0.81 0.83 0.81 7.28%
P/EPS 24.26 -127.18 168.63 -398.44 -9.53 11.90 13.61 47.06%
EY 4.12 -0.79 0.59 -0.25 -10.49 8.40 7.35 -32.03%
DY 0.00 19.61 1.90 0.00 0.00 1.43 1.85 -
P/NAPS 1.21 1.05 1.05 1.03 1.06 1.02 1.07 8.55%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 18/05/05 23/02/05 08/11/04 24/08/04 26/05/04 19/02/04 -
Price 11.80 9.90 10.30 10.30 10.30 10.10 10.50 -
P/RPS 0.98 0.86 0.86 0.84 0.81 0.80 0.79 15.46%
P/EPS 26.26 -123.44 165.42 -402.34 -9.63 11.44 13.23 58.00%
EY 3.81 -0.81 0.60 -0.25 -10.39 8.74 7.56 -36.69%
DY 0.00 20.20 1.94 0.00 0.00 1.49 1.90 -
P/NAPS 1.31 1.02 1.03 1.04 1.07 0.99 1.04 16.65%

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