[PANAMY] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 163.77%
YoY- 46.77%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 156,610 562,490 436,019 288,096 140,974 541,115 424,699 -48.60%
PBT 14,842 64,923 52,434 33,933 13,681 57,556 42,965 -50.79%
Tax -2,951 -12,293 -11,609 -6,765 -3,381 -10,967 -9,106 -52.85%
NP 11,891 52,630 40,825 27,168 10,300 46,589 33,859 -50.25%
-
NP to SH 11,891 52,630 40,825 27,168 10,300 46,589 33,859 -50.25%
-
Tax Rate 19.88% 18.93% 22.14% 19.94% 24.71% 19.05% 21.19% -
Total Cost 144,719 509,860 395,194 260,928 130,674 494,526 390,840 -48.46%
-
Net Worth 603,468 602,522 603,844 588,680 632,211 619,573 618,379 -1.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 69,568 - - - 69,580 - -
Div Payout % - 132.18% - - - 149.35% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 603,468 602,522 603,844 588,680 632,211 619,573 618,379 -1.61%
NOSH 59,455 60,494 60,932 60,751 60,731 60,505 60,744 -1.42%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.59% 9.36% 9.36% 9.43% 7.31% 8.61% 7.97% -
ROE 1.97% 8.73% 6.76% 4.62% 1.63% 7.52% 5.48% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 263.41 929.82 715.57 474.22 232.13 894.33 699.16 -47.86%
EPS 20.00 87.00 67.00 44.72 16.96 77.00 55.74 -49.53%
DPS 0.00 115.00 0.00 0.00 0.00 115.00 0.00 -
NAPS 10.15 9.96 9.91 9.69 10.41 10.24 10.18 -0.19%
Adjusted Per Share Value based on latest NOSH - 60,741
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 253.93 912.02 706.96 467.12 228.58 877.37 688.61 -48.60%
EPS 19.28 85.33 66.19 44.05 16.70 75.54 54.90 -50.25%
DPS 0.00 112.80 0.00 0.00 0.00 112.82 0.00 -
NAPS 9.7846 9.7693 9.7907 9.5449 10.2507 10.0458 10.0264 -1.61%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 11.60 10.70 11.70 10.90 11.30 9.75 9.80 -
P/RPS 4.40 1.15 1.64 2.30 4.87 1.09 1.40 114.71%
P/EPS 58.00 12.30 17.46 24.37 66.63 12.66 17.58 121.77%
EY 1.72 8.13 5.73 4.10 1.50 7.90 5.69 -54.99%
DY 0.00 10.75 0.00 0.00 0.00 11.79 0.00 -
P/NAPS 1.14 1.07 1.18 1.12 1.09 0.95 0.96 12.15%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 28/05/08 27/02/08 21/11/07 22/08/07 21/05/07 28/02/07 -
Price 11.70 11.50 11.00 11.20 11.60 10.90 9.60 -
P/RPS 4.44 1.24 1.54 2.36 5.00 1.22 1.37 119.15%
P/EPS 58.50 13.22 16.42 25.04 68.40 14.16 17.22 126.15%
EY 1.71 7.57 6.09 3.99 1.46 7.06 5.81 -55.78%
DY 0.00 10.00 0.00 0.00 0.00 10.55 0.00 -
P/NAPS 1.15 1.15 1.11 1.16 1.11 1.06 0.94 14.40%

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