[PANAMY] QoQ Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 170.11%
YoY- 27.48%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 196,777 809,893 626,180 421,621 216,282 806,374 637,518 -54.42%
PBT 11,670 73,477 59,812 41,567 15,389 27,935 46,723 -60.43%
Tax -3,186 -9,300 -16,747 -11,639 -4,309 7,298 -13,082 -61.10%
NP 8,484 64,177 43,065 29,928 11,080 35,233 33,641 -60.18%
-
NP to SH 8,484 64,177 43,065 29,928 11,080 35,233 33,641 -60.18%
-
Tax Rate 27.30% 12.66% 28.00% 28.00% 28.00% -26.12% 28.00% -
Total Cost 188,293 745,716 583,115 391,693 205,202 771,141 603,877 -54.11%
-
Net Worth 604,264 592,868 563,751 553,311 545,064 524,921 532,396 8.83%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 30,372 6,074 3,562 - 17,866 - -
Div Payout % - 47.33% 14.11% 11.90% - 50.71% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 604,264 592,868 563,751 553,311 545,064 524,921 532,396 8.83%
NOSH 60,730 60,744 60,749 35,628 35,741 35,733 35,731 42.55%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.31% 7.92% 6.88% 7.10% 5.12% 4.37% 5.28% -
ROE 1.40% 10.82% 7.64% 5.41% 2.03% 6.71% 6.32% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 324.02 1,333.27 1,030.77 1,183.38 605.12 2,256.65 1,784.20 -68.03%
EPS 13.97 105.65 70.89 84.00 31.00 98.60 94.15 -72.07%
DPS 0.00 50.00 10.00 10.00 0.00 50.00 0.00 -
NAPS 9.95 9.76 9.28 15.53 15.25 14.69 14.90 -23.65%
Adjusted Per Share Value based on latest NOSH - 35,562
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 319.05 1,313.16 1,015.29 683.62 350.68 1,307.46 1,033.67 -54.42%
EPS 13.76 104.06 69.83 48.53 17.97 57.13 54.55 -60.17%
DPS 0.00 49.25 9.85 5.78 0.00 28.97 0.00 -
NAPS 9.7976 9.6128 9.1407 8.9714 8.8377 8.5111 8.6323 8.83%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 8.95 7.65 8.65 9.05 17.30 19.10 16.20 -
P/RPS 2.76 0.57 0.84 0.76 2.86 0.85 0.91 109.95%
P/EPS 64.07 7.24 12.20 10.77 55.81 19.37 17.21 140.78%
EY 1.56 13.81 8.20 9.28 1.79 5.16 5.81 -58.48%
DY 0.00 6.54 1.16 1.10 0.00 2.62 0.00 -
P/NAPS 0.90 0.78 0.93 0.58 1.13 1.30 1.09 -12.01%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 27/05/03 21/02/03 29/11/02 28/08/02 29/05/02 26/02/02 -
Price 11.50 8.25 7.95 8.80 17.50 18.10 15.50 -
P/RPS 3.55 0.62 0.77 0.74 2.89 0.80 0.87 156.01%
P/EPS 82.32 7.81 11.21 10.48 56.45 18.36 16.46 193.31%
EY 1.21 12.81 8.92 9.55 1.77 5.45 6.07 -65.97%
DY 0.00 6.06 1.26 1.14 0.00 2.76 0.00 -
P/NAPS 1.16 0.85 0.86 0.57 1.15 1.23 1.04 7.57%

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