[PANAMY] QoQ Cumulative Quarter Result on 31-Dec-1999 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
25-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2000
Quarter
31-Dec-1999 [#3]
Profit Trend
QoQ- 53.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Revenue 433,902 225,686 806,602 616,284 405,567 208,014 0 -100.00%
PBT 39,809 19,366 71,105 56,612 36,590 17,934 0 -100.00%
Tax -11,147 -5,422 -18,870 -15,315 -9,710 -5,021 0 -100.00%
NP 28,662 13,944 52,235 41,297 26,880 12,913 0 -100.00%
-
NP to SH 28,662 13,944 52,235 41,297 26,880 12,913 0 -100.00%
-
Tax Rate 28.00% 28.00% 26.54% 27.05% 26.54% 28.00% - -
Total Cost 405,240 211,742 754,367 574,987 378,687 195,101 0 -100.00%
-
Net Worth 483,671 472,780 458,816 458,895 447,283 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Net Worth 483,671 472,780 458,816 458,895 447,283 0 0 -100.00%
NOSH 35,827 35,735 35,733 35,600 35,840 35,730 0 -100.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
NP Margin 6.61% 6.18% 6.48% 6.70% 6.63% 6.21% 0.00% -
ROE 5.93% 2.95% 11.38% 9.00% 6.01% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
RPS 1,211.09 631.55 2,257.28 1,731.09 1,131.60 582.18 0.00 -100.00%
EPS 80.00 39.02 146.18 116.00 75.00 36.14 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.50 13.23 12.84 12.89 12.48 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 36,042
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
RPS 703.53 365.93 1,307.83 999.24 657.59 337.27 0.00 -100.00%
EPS 46.47 22.61 84.69 66.96 43.58 20.94 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.8423 7.6657 7.4393 7.4405 7.2523 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 16.50 16.70 17.70 0.00 0.00 0.00 0.00 -
P/RPS 1.36 2.64 0.78 0.00 0.00 0.00 0.00 -100.00%
P/EPS 20.63 42.80 12.11 0.00 0.00 0.00 0.00 -100.00%
EY 4.85 2.34 8.26 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.26 1.38 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Date 23/11/00 24/08/00 25/05/00 25/02/00 25/11/99 - - -
Price 15.00 17.90 17.80 17.50 0.00 0.00 0.00 -
P/RPS 1.24 2.83 0.79 1.01 0.00 0.00 0.00 -100.00%
P/EPS 18.75 45.87 12.18 15.09 0.00 0.00 0.00 -100.00%
EY 5.33 2.18 8.21 6.63 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.35 1.39 1.36 0.00 0.00 0.00 -100.00%

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