[PANAMY] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 343.41%
YoY- -92.15%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 729,048 734,976 702,208 730,945 741,364 768,512 768,148 -3.41%
PBT 32,238 29,140 -42,657 10,449 -354 -64,588 63,109 -36.07%
Tax -1,854 -1,836 37,783 -6,666 -1,200 -400 -9,500 -66.32%
NP 30,384 27,304 -4,874 3,782 -1,554 -64,988 53,609 -31.48%
-
NP to SH 30,384 27,304 -4,874 3,782 -1,554 -64,988 53,609 -31.48%
-
Tax Rate 5.75% 6.30% - 63.80% - - 15.05% -
Total Cost 698,664 707,672 707,082 727,162 742,918 833,500 714,539 -1.48%
-
Net Worth 486,003 546,915 591,929 605,672 601,567 586,714 622,654 -15.21%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 121,546 12,149 - - 9,112 -
Div Payout % - - 0.00% 321.20% - - 17.00% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 486,003 546,915 591,929 605,672 601,567 586,714 622,654 -15.21%
NOSH 60,750 60,768 60,773 60,749 60,703 60,736 60,746 0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.17% 3.71% -0.69% 0.52% -0.21% -8.46% 6.98% -
ROE 6.25% 4.99% -0.82% 0.62% -0.26% -11.08% 8.61% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,200.07 1,209.47 1,155.46 1,203.21 1,221.29 1,265.32 1,264.51 -3.42%
EPS 50.02 44.96 -8.02 6.23 -2.56 -107.00 88.25 -31.48%
DPS 0.00 0.00 200.00 20.00 0.00 0.00 15.00 -
NAPS 8.00 9.00 9.74 9.97 9.91 9.66 10.25 -15.21%
Adjusted Per Share Value based on latest NOSH - 60,739
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,182.08 1,191.69 1,138.56 1,185.16 1,202.05 1,246.07 1,245.48 -3.41%
EPS 49.26 44.27 -7.90 6.13 -2.52 -105.37 86.92 -31.49%
DPS 0.00 0.00 197.08 19.70 0.00 0.00 14.77 -
NAPS 7.8801 8.8677 9.5976 9.8204 9.7538 9.513 10.0957 -15.21%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 9.70 10.90 10.20 10.50 10.20 10.20 10.50 -
P/RPS 0.81 0.90 0.88 0.87 0.84 0.81 0.83 -1.61%
P/EPS 19.39 24.26 -127.18 168.63 -398.44 -9.53 11.90 38.42%
EY 5.16 4.12 -0.79 0.59 -0.25 -10.49 8.40 -27.71%
DY 0.00 0.00 19.61 1.90 0.00 0.00 1.43 -
P/NAPS 1.21 1.21 1.05 1.05 1.03 1.06 1.02 12.04%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 24/08/05 18/05/05 23/02/05 08/11/04 24/08/04 26/05/04 -
Price 8.70 11.80 9.90 10.30 10.30 10.30 10.10 -
P/RPS 0.72 0.98 0.86 0.86 0.84 0.81 0.80 -6.77%
P/EPS 17.39 26.26 -123.44 165.42 -402.34 -9.63 11.44 32.17%
EY 5.75 3.81 -0.81 0.60 -0.25 -10.39 8.74 -24.33%
DY 0.00 0.00 20.20 1.94 0.00 0.00 1.49 -
P/NAPS 1.09 1.31 1.02 1.03 1.04 1.07 0.99 6.61%

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