[PANAMY] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -271.8%
YoY- -109.09%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 519,246 364,524 183,744 702,208 548,209 370,682 192,128 93.67%
PBT 42,524 16,119 7,285 -42,657 7,837 -177 -16,147 -
Tax -7,825 -927 -459 37,783 -5,000 -600 -100 1714.98%
NP 34,699 15,192 6,826 -4,874 2,837 -777 -16,247 -
-
NP to SH 34,699 15,192 6,826 -4,874 2,837 -777 -16,247 -
-
Tax Rate 18.40% 5.75% 6.30% - 63.80% - - -
Total Cost 484,547 349,332 176,918 707,082 545,372 371,459 208,375 75.25%
-
Net Worth 485,927 486,003 546,915 591,929 605,672 601,567 586,714 -11.77%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 121,546 9,112 - - -
Div Payout % - - - 0.00% 321.20% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 485,927 486,003 546,915 591,929 605,672 601,567 586,714 -11.77%
NOSH 60,740 60,750 60,768 60,773 60,749 60,703 60,736 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.68% 4.17% 3.71% -0.69% 0.52% -0.21% -8.46% -
ROE 7.14% 3.13% 1.25% -0.82% 0.47% -0.13% -2.77% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 854.85 600.04 302.37 1,155.46 902.41 610.65 316.33 93.66%
EPS 57.12 25.01 11.24 -8.02 4.67 -1.28 -26.75 -
DPS 0.00 0.00 0.00 200.00 15.00 0.00 0.00 -
NAPS 8.00 8.00 9.00 9.74 9.97 9.91 9.66 -11.78%
Adjusted Per Share Value based on latest NOSH - 60,764
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 841.91 591.04 297.92 1,138.56 888.87 601.02 311.52 93.67%
EPS 56.26 24.63 11.07 -7.90 4.60 -1.26 -26.34 -
DPS 0.00 0.00 0.00 197.08 14.77 0.00 0.00 -
NAPS 7.8788 7.8801 8.8677 9.5976 9.8204 9.7538 9.513 -11.77%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 9.70 9.70 10.90 10.20 10.50 10.20 10.20 -
P/RPS 1.13 1.62 3.60 0.88 1.16 1.67 3.22 -50.15%
P/EPS 16.98 38.79 97.04 -127.18 224.84 -796.88 -38.13 -
EY 5.89 2.58 1.03 -0.79 0.44 -0.13 -2.62 -
DY 0.00 0.00 0.00 19.61 1.43 0.00 0.00 -
P/NAPS 1.21 1.21 1.21 1.05 1.05 1.03 1.06 9.19%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 18/11/05 24/08/05 18/05/05 23/02/05 08/11/04 24/08/04 -
Price 10.00 8.70 11.80 9.90 10.30 10.30 10.30 -
P/RPS 1.17 1.45 3.90 0.86 1.14 1.69 3.26 -49.40%
P/EPS 17.51 34.79 105.05 -123.44 220.56 -804.69 -38.50 -
EY 5.71 2.87 0.95 -0.81 0.45 -0.12 -2.60 -
DY 0.00 0.00 0.00 20.20 1.46 0.00 0.00 -
P/NAPS 1.25 1.09 1.31 1.02 1.03 1.04 1.07 10.89%

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