[PANAMY] QoQ Cumulative Quarter Result on 31-Dec-2000 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 48.82%
YoY- 3.29%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 438,605 242,245 841,891 656,630 433,902 225,686 806,602 -33.35%
PBT 32,607 13,969 73,693 59,243 39,809 19,366 71,105 -40.50%
Tax -9,130 -3,911 -15,700 -16,588 -11,147 -5,422 -18,870 -38.34%
NP 23,477 10,058 57,993 42,655 28,662 13,944 52,235 -41.29%
-
NP to SH 23,477 10,058 57,993 42,655 28,662 13,944 52,235 -41.29%
-
Tax Rate 28.00% 28.00% 21.30% 28.00% 28.00% 28.00% 26.54% -
Total Cost 415,128 232,187 783,898 613,975 405,240 211,742 754,367 -32.82%
-
Net Worth 522,068 512,725 502,748 496,337 483,671 472,780 458,816 8.98%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - 17,865 - - - - -
Div Payout % - - 30.81% - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 522,068 512,725 502,748 496,337 483,671 472,780 458,816 8.98%
NOSH 35,733 35,730 35,731 35,733 35,827 35,735 35,733 0.00%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 5.35% 4.15% 6.89% 6.50% 6.61% 6.18% 6.48% -
ROE 4.50% 1.96% 11.54% 8.59% 5.93% 2.95% 11.38% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,227.43 677.99 2,356.13 1,837.58 1,211.09 631.55 2,257.28 -33.35%
EPS 65.70 28.15 162.30 119.37 80.00 39.02 146.18 -41.29%
DPS 0.00 0.00 50.00 0.00 0.00 0.00 0.00 -
NAPS 14.61 14.35 14.07 13.89 13.50 13.23 12.84 8.98%
Adjusted Per Share Value based on latest NOSH - 35,730
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 722.03 398.78 1,385.93 1,080.95 714.29 371.53 1,327.83 -33.35%
EPS 38.65 16.56 95.47 70.22 47.18 22.95 85.99 -41.29%
DPS 0.00 0.00 29.41 0.00 0.00 0.00 0.00 -
NAPS 8.5943 8.4405 8.2763 8.1707 7.9622 7.7829 7.5531 8.98%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 12.70 13.50 13.00 14.50 16.50 16.70 17.70 -
P/RPS 1.03 1.99 0.55 0.79 1.36 2.64 0.78 20.34%
P/EPS 19.33 47.96 8.01 12.15 20.63 42.80 12.11 36.54%
EY 5.17 2.09 12.48 8.23 4.85 2.34 8.26 -26.80%
DY 0.00 0.00 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.92 1.04 1.22 1.26 1.38 -26.45%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 21/11/01 29/08/01 18/05/01 27/02/01 23/11/00 24/08/00 25/05/00 -
Price 14.50 13.90 13.10 14.00 15.00 17.90 17.80 -
P/RPS 1.18 2.05 0.56 0.76 1.24 2.83 0.79 30.63%
P/EPS 22.07 49.38 8.07 11.73 18.75 45.87 12.18 48.57%
EY 4.53 2.03 12.39 8.53 5.33 2.18 8.21 -32.70%
DY 0.00 0.00 3.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.97 0.93 1.01 1.11 1.35 1.39 -20.23%

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