[PANAMY] QoQ Cumulative 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- 240.05%
YoY- 142.01%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 644,872 519,246 364,524 183,744 702,208 548,209 370,682 44.69%
PBT 48,590 42,524 16,119 7,285 -42,657 7,837 -177 -
Tax -13,036 -7,825 -927 -459 37,783 -5,000 -600 680.08%
NP 35,554 34,699 15,192 6,826 -4,874 2,837 -777 -
-
NP to SH 35,554 34,699 15,192 6,826 -4,874 2,837 -777 -
-
Tax Rate 26.83% 18.40% 5.75% 6.30% - 63.80% - -
Total Cost 609,318 484,547 349,332 176,918 707,082 545,372 371,459 39.12%
-
Net Worth 645,702 485,927 486,003 546,915 591,929 605,672 601,567 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 9,112 - -
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 645,702 485,927 486,003 546,915 591,929 605,672 601,567 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% 7.14% 3.13% 1.25% -0.82% 0.47% -0.13% -
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 1,061.63 854.85 600.04 302.37 1,155.46 902.41 610.65 44.63%
EPS 59.00 57.12 25.01 11.24 -8.02 4.67 -1.28 -
DPS 115.00 0.00 0.00 0.00 200.00 15.00 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 1,045.60 841.91 591.04 297.92 1,138.56 888.87 601.02 44.69%
EPS 57.65 56.26 24.63 11.07 -7.90 4.60 -1.26 -
DPS 113.26 0.00 0.00 0.00 197.08 14.77 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 1.13 1.62 3.60 0.88 1.16 1.67 -34.29%
P/EPS 16.06 16.98 38.79 97.04 -127.18 224.84 -796.88 -
EY 6.23 5.89 2.58 1.03 -0.79 0.44 -0.13 -
DY 12.23 0.00 0.00 0.00 19.61 1.43 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 1.17 1.45 3.90 0.86 1.14 1.69 -33.83%
P/EPS 16.49 17.51 34.79 105.05 -123.44 220.56 -804.69 -
EY 6.07 5.71 2.87 0.95 -0.81 0.45 -0.12 -
DY 11.92 0.00 0.00 0.00 20.20 1.46 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