[PANAMY] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 174.88%
YoY- -22.08%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 192,128 768,148 606,057 399,148 196,777 809,893 626,180 -54.54%
PBT -16,147 63,109 43,816 28,983 11,670 73,477 59,812 -
Tax -100 -9,500 -7,659 -5,662 -3,186 -9,300 -16,747 -96.71%
NP -16,247 53,609 36,157 23,321 8,484 64,177 43,065 -
-
NP to SH -16,247 53,609 36,157 23,321 8,484 64,177 43,065 -
-
Tax Rate - 15.05% 17.48% 19.54% 27.30% 12.66% 28.00% -
Total Cost 208,375 714,539 569,900 375,827 188,293 745,716 583,115 -49.67%
-
Net Worth 586,714 622,654 614,766 602,008 604,264 592,868 563,751 2.69%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 9,112 9,112 - - 30,372 6,074 -
Div Payout % - 17.00% 25.20% - - 47.33% 14.11% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 586,714 622,654 614,766 602,008 604,264 592,868 563,751 2.69%
NOSH 60,736 60,746 60,747 60,747 60,730 60,744 60,749 -0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -8.46% 6.98% 5.97% 5.84% 4.31% 7.92% 6.88% -
ROE -2.77% 8.61% 5.88% 3.87% 1.40% 10.82% 7.64% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 316.33 1,264.51 997.66 657.06 324.02 1,333.27 1,030.77 -54.53%
EPS -26.75 88.25 59.52 38.39 13.97 105.65 70.89 -
DPS 0.00 15.00 15.00 0.00 0.00 50.00 10.00 -
NAPS 9.66 10.25 10.12 9.91 9.95 9.76 9.28 2.71%
Adjusted Per Share Value based on latest NOSH - 60,757
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 316.28 1,264.53 997.69 657.08 323.94 1,333.25 1,030.82 -54.54%
EPS -26.75 88.25 59.52 38.39 13.97 105.65 70.89 -
DPS 0.00 15.00 15.00 0.00 0.00 50.00 10.00 -
NAPS 9.6585 10.2502 10.1203 9.9103 9.9474 9.7598 9.2805 2.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 10.20 10.50 10.80 10.60 8.95 7.65 8.65 -
P/RPS 3.22 0.83 1.08 1.61 2.76 0.57 0.84 145.13%
P/EPS -38.13 11.90 18.15 27.61 64.07 7.24 12.20 -
EY -2.62 8.40 5.51 3.62 1.56 13.81 8.20 -
DY 0.00 1.43 1.39 0.00 0.00 6.54 1.16 -
P/NAPS 1.06 1.02 1.07 1.07 0.90 0.78 0.93 9.12%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 26/05/04 19/02/04 13/11/03 29/08/03 27/05/03 21/02/03 -
Price 10.30 10.10 10.50 10.50 11.50 8.25 7.95 -
P/RPS 3.26 0.80 1.05 1.60 3.55 0.62 0.77 161.93%
P/EPS -38.50 11.44 17.64 27.35 82.32 7.81 11.21 -
EY -2.60 8.74 5.67 3.66 1.21 12.81 8.92 -
DY 0.00 1.49 1.43 0.00 0.00 6.06 1.26 -
P/NAPS 1.07 0.99 1.04 1.06 1.16 0.85 0.86 15.69%

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