[PANAMY] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 122.56%
YoY- 2055.21%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 139,847 644,872 519,246 364,524 183,744 702,208 548,209 -59.87%
PBT 11,726 48,590 42,524 16,119 7,285 -42,657 7,837 30.91%
Tax -3,037 -13,036 -7,825 -927 -459 37,783 -5,000 -28.34%
NP 8,689 35,554 34,699 15,192 6,826 -4,874 2,837 111.33%
-
NP to SH 8,689 35,554 34,699 15,192 6,826 -4,874 2,837 111.33%
-
Tax Rate 25.90% 26.83% 18.40% 5.75% 6.30% - 63.80% -
Total Cost 131,158 609,318 484,547 349,332 176,918 707,082 545,372 -61.42%
-
Net Worth 654,409 645,702 485,927 486,003 546,915 591,929 605,672 5.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 69,854 - - - 121,546 9,112 -
Div Payout % - 196.48% - - - 0.00% 321.20% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 654,409 645,702 485,927 486,003 546,915 591,929 605,672 5.30%
NOSH 60,762 60,743 60,740 60,750 60,768 60,773 60,749 0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.21% 5.51% 6.68% 4.17% 3.71% -0.69% 0.52% -
ROE 1.33% 5.51% 7.14% 3.13% 1.25% -0.82% 0.47% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 230.15 1,061.63 854.85 600.04 302.37 1,155.46 902.41 -59.88%
EPS 14.30 59.00 57.12 25.01 11.24 -8.02 4.67 111.30%
DPS 0.00 115.00 0.00 0.00 0.00 200.00 15.00 -
NAPS 10.77 10.63 8.00 8.00 9.00 9.74 9.97 5.29%
Adjusted Per Share Value based on latest NOSH - 60,739
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 226.75 1,045.60 841.91 591.04 297.92 1,138.56 888.87 -59.87%
EPS 14.09 57.65 56.26 24.63 11.07 -7.90 4.60 111.34%
DPS 0.00 113.26 0.00 0.00 0.00 197.08 14.77 -
NAPS 10.6106 10.4694 7.8788 7.8801 8.8677 9.5976 9.8204 5.30%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 10.00 9.40 9.70 9.70 10.90 10.20 10.50 -
P/RPS 4.34 0.89 1.13 1.62 3.60 0.88 1.16 141.58%
P/EPS 69.93 16.06 16.98 38.79 97.04 -127.18 224.84 -54.19%
EY 1.43 6.23 5.89 2.58 1.03 -0.79 0.44 119.88%
DY 0.00 12.23 0.00 0.00 0.00 19.61 1.43 -
P/NAPS 0.93 0.88 1.21 1.21 1.21 1.05 1.05 -7.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 22/05/06 22/02/06 18/11/05 24/08/05 18/05/05 23/02/05 -
Price 10.80 9.65 10.00 8.70 11.80 9.90 10.30 -
P/RPS 4.69 0.91 1.17 1.45 3.90 0.86 1.14 157.41%
P/EPS 75.52 16.49 17.51 34.79 105.05 -123.44 220.56 -51.15%
EY 1.32 6.07 5.71 2.87 0.95 -0.81 0.45 105.31%
DY 0.00 11.92 0.00 0.00 0.00 20.20 1.46 -
P/NAPS 1.00 0.91 1.25 1.09 1.31 1.02 1.03 -1.95%

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