[PANAMY] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -193.1%
YoY- -291.5%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 153,999 177,527 178,554 192,128 162,091 206,909 202,371 -16.63%
PBT -50,494 8,014 15,970 -16,147 19,293 14,833 17,313 -
Tax 42,783 -4,400 -500 -100 -1,841 -1,997 -2,476 -
NP -7,711 3,614 15,470 -16,247 17,452 12,836 14,837 -
-
NP to SH -7,711 3,614 15,470 -16,247 17,452 12,836 14,837 -
-
Tax Rate - 54.90% 3.13% - 9.54% 13.46% 14.30% -
Total Cost 161,710 173,913 163,084 208,375 144,639 194,073 187,534 -9.39%
-
Net Worth 591,845 605,572 601,914 586,714 622,634 614,767 602,107 -1.13%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 112,414 9,110 - - 9,111 9,112 - -
Div Payout % 0.00% 252.10% - - 52.21% 70.99% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 591,845 605,572 601,914 586,714 622,634 614,767 602,107 -1.13%
NOSH 60,764 60,739 60,738 60,736 60,744 60,747 60,757 0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -5.01% 2.04% 8.66% -8.46% 10.77% 6.20% 7.33% -
ROE -1.30% 0.60% 2.57% -2.77% 2.80% 2.09% 2.46% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 253.44 292.28 293.97 316.33 266.84 340.60 333.08 -16.64%
EPS -12.69 5.95 25.47 -26.75 28.73 21.13 24.42 -
DPS 185.00 15.00 0.00 0.00 15.00 15.00 0.00 -
NAPS 9.74 9.97 9.91 9.66 10.25 10.12 9.91 -1.14%
Adjusted Per Share Value based on latest NOSH - 60,736
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 249.69 287.84 289.51 311.52 262.81 335.48 328.12 -16.63%
EPS -12.50 5.86 25.08 -26.34 28.30 20.81 24.06 -
DPS 182.27 14.77 0.00 0.00 14.77 14.77 0.00 -
NAPS 9.5962 9.8188 9.7595 9.513 10.0954 9.9679 9.7626 -1.13%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 10.20 10.50 10.20 10.20 10.50 10.80 10.60 -
P/RPS 4.02 3.59 3.47 3.22 3.93 3.17 3.18 16.89%
P/EPS -80.38 176.47 40.05 -38.13 36.55 51.11 43.41 -
EY -1.24 0.57 2.50 -2.62 2.74 1.96 2.30 -
DY 18.14 1.43 0.00 0.00 1.43 1.39 0.00 -
P/NAPS 1.05 1.05 1.03 1.06 1.02 1.07 1.07 -1.24%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 23/02/05 08/11/04 24/08/04 26/05/04 19/02/04 13/11/03 -
Price 9.90 10.30 10.30 10.30 10.10 10.50 10.50 -
P/RPS 3.91 3.52 3.50 3.26 3.79 3.08 3.15 15.48%
P/EPS -78.01 173.11 40.44 -38.50 35.15 49.69 43.00 -
EY -1.28 0.58 2.47 -2.60 2.84 2.01 2.33 -
DY 18.69 1.46 0.00 0.00 1.49 1.43 0.00 -
P/NAPS 1.02 1.03 1.04 1.07 0.99 1.04 1.06 -2.52%

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