[PANAMY] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 2.46%
YoY- 829.46%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 424,699 281,348 139,847 644,872 519,246 364,524 183,744 74.54%
PBT 42,965 25,017 11,726 48,590 42,524 16,119 7,285 225.37%
Tax -9,106 -6,507 -3,037 -13,036 -7,825 -927 -459 628.86%
NP 33,859 18,510 8,689 35,554 34,699 15,192 6,826 190.00%
-
NP to SH 33,859 18,510 8,689 35,554 34,699 15,192 6,826 190.00%
-
Tax Rate 21.19% 26.01% 25.90% 26.83% 18.40% 5.75% 6.30% -
Total Cost 390,840 262,838 131,158 609,318 484,547 349,332 176,918 69.37%
-
Net Worth 618,379 603,230 654,409 645,702 485,927 486,003 546,915 8.50%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 69,854 - - - -
Div Payout % - - - 196.48% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 618,379 603,230 654,409 645,702 485,927 486,003 546,915 8.50%
NOSH 60,744 60,748 60,762 60,743 60,740 60,750 60,768 -0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.97% 6.58% 6.21% 5.51% 6.68% 4.17% 3.71% -
ROE 5.48% 3.07% 1.33% 5.51% 7.14% 3.13% 1.25% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 699.16 463.14 230.15 1,061.63 854.85 600.04 302.37 74.59%
EPS 55.74 30.47 14.30 59.00 57.12 25.01 11.24 189.95%
DPS 0.00 0.00 0.00 115.00 0.00 0.00 0.00 -
NAPS 10.18 9.93 10.77 10.63 8.00 8.00 9.00 8.53%
Adjusted Per Share Value based on latest NOSH - 60,921
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 688.61 456.18 226.75 1,045.60 841.91 591.04 297.92 74.54%
EPS 54.90 30.01 14.09 57.65 56.26 24.63 11.07 189.96%
DPS 0.00 0.00 0.00 113.26 0.00 0.00 0.00 -
NAPS 10.0264 9.7808 10.6106 10.4694 7.8788 7.8801 8.8677 8.50%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 9.80 9.40 10.00 9.40 9.70 9.70 10.90 -
P/RPS 1.40 2.03 4.34 0.89 1.13 1.62 3.60 -46.62%
P/EPS 17.58 30.85 69.93 16.06 16.98 38.79 97.04 -67.88%
EY 5.69 3.24 1.43 6.23 5.89 2.58 1.03 211.52%
DY 0.00 0.00 0.00 12.23 0.00 0.00 0.00 -
P/NAPS 0.96 0.95 0.93 0.88 1.21 1.21 1.21 -14.26%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 23/08/06 22/05/06 22/02/06 18/11/05 24/08/05 -
Price 9.60 9.50 10.80 9.65 10.00 8.70 11.80 -
P/RPS 1.37 2.05 4.69 0.91 1.17 1.45 3.90 -50.11%
P/EPS 17.22 31.18 75.52 16.49 17.51 34.79 105.05 -69.94%
EY 5.81 3.21 1.32 6.07 5.71 2.87 0.95 233.32%
DY 0.00 0.00 0.00 11.92 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 1.00 0.91 1.25 1.09 1.31 -19.80%

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