[PANAMY] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 48.27%
YoY- -16.47%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 548,209 370,682 192,128 768,148 606,057 399,148 196,777 97.37%
PBT 7,837 -177 -16,147 63,109 43,816 28,983 11,670 -23.22%
Tax -5,000 -600 -100 -9,500 -7,659 -5,662 -3,186 34.86%
NP 2,837 -777 -16,247 53,609 36,157 23,321 8,484 -51.66%
-
NP to SH 2,837 -777 -16,247 53,609 36,157 23,321 8,484 -51.66%
-
Tax Rate 63.80% - - 15.05% 17.48% 19.54% 27.30% -
Total Cost 545,372 371,459 208,375 714,539 569,900 375,827 188,293 102.53%
-
Net Worth 605,672 601,567 586,714 622,654 614,766 602,008 604,264 0.15%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 9,112 - - 9,112 9,112 - - -
Div Payout % 321.20% - - 17.00% 25.20% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 605,672 601,567 586,714 622,654 614,766 602,008 604,264 0.15%
NOSH 60,749 60,703 60,736 60,746 60,747 60,747 60,730 0.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.52% -0.21% -8.46% 6.98% 5.97% 5.84% 4.31% -
ROE 0.47% -0.13% -2.77% 8.61% 5.88% 3.87% 1.40% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 902.41 610.65 316.33 1,264.51 997.66 657.06 324.02 97.33%
EPS 4.67 -1.28 -26.75 88.25 59.52 38.39 13.97 -51.67%
DPS 15.00 0.00 0.00 15.00 15.00 0.00 0.00 -
NAPS 9.97 9.91 9.66 10.25 10.12 9.91 9.95 0.13%
Adjusted Per Share Value based on latest NOSH - 60,744
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 888.87 601.02 311.52 1,245.48 982.66 647.18 319.05 97.38%
EPS 4.60 -1.26 -26.34 86.92 58.63 37.81 13.76 -51.67%
DPS 14.77 0.00 0.00 14.77 14.77 0.00 0.00 -
NAPS 9.8204 9.7538 9.513 10.0957 9.9678 9.761 9.7976 0.15%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 10.50 10.20 10.20 10.50 10.80 10.60 8.95 -
P/RPS 1.16 1.67 3.22 0.83 1.08 1.61 2.76 -43.74%
P/EPS 224.84 -796.88 -38.13 11.90 18.15 27.61 64.07 130.05%
EY 0.44 -0.13 -2.62 8.40 5.51 3.62 1.56 -56.82%
DY 1.43 0.00 0.00 1.43 1.39 0.00 0.00 -
P/NAPS 1.05 1.03 1.06 1.02 1.07 1.07 0.90 10.77%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 08/11/04 24/08/04 26/05/04 19/02/04 13/11/03 29/08/03 -
Price 10.30 10.30 10.30 10.10 10.50 10.50 11.50 -
P/RPS 1.14 1.69 3.26 0.80 1.05 1.60 3.55 -52.94%
P/EPS 220.56 -804.69 -38.50 11.44 17.64 27.35 82.32 92.33%
EY 0.45 -0.12 -2.60 8.74 5.67 3.66 1.21 -48.12%
DY 1.46 0.00 0.00 1.49 1.43 0.00 0.00 -
P/NAPS 1.03 1.04 1.07 0.99 1.04 1.06 1.16 -7.58%

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