[PANAMY] QoQ Quarter Result on 30-Jun-2005 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 188.52%
YoY- 142.01%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 125,626 154,722 180,780 183,744 153,999 177,527 178,554 -20.91%
PBT 6,066 26,406 8,834 7,285 -50,494 8,014 15,970 -47.58%
Tax -5,211 -6,898 -468 -459 42,783 -4,400 -500 377.80%
NP 855 19,508 8,366 6,826 -7,711 3,614 15,470 -85.51%
-
NP to SH 855 19,508 8,366 6,826 -7,711 3,614 15,470 -85.51%
-
Tax Rate 85.91% 26.12% 5.30% 6.30% - 54.90% 3.13% -
Total Cost 124,771 135,214 172,414 176,918 161,710 173,913 163,084 -16.36%
-
Net Worth 487,368 485,894 485,915 546,915 591,845 605,572 601,914 -13.13%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 60,921 - - - 112,414 9,110 - -
Div Payout % 7,125.27% - - - 0.00% 252.10% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 487,368 485,894 485,915 546,915 591,845 605,572 601,914 -13.13%
NOSH 60,921 60,736 60,739 60,768 60,764 60,739 60,738 0.20%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.68% 12.61% 4.63% 3.71% -5.01% 2.04% 8.66% -
ROE 0.18% 4.01% 1.72% 1.25% -1.30% 0.60% 2.57% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 206.21 254.74 297.63 302.37 253.44 292.28 293.97 -21.06%
EPS 1.00 32.11 13.77 11.24 -12.69 5.95 25.47 -88.47%
DPS 100.00 0.00 0.00 0.00 185.00 15.00 0.00 -
NAPS 8.00 8.00 8.00 9.00 9.74 9.97 9.91 -13.31%
Adjusted Per Share Value based on latest NOSH - 60,768
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 203.69 250.87 293.12 297.92 249.69 287.84 289.51 -20.91%
EPS 1.39 31.63 13.56 11.07 -12.50 5.86 25.08 -85.48%
DPS 98.78 0.00 0.00 0.00 182.27 14.77 0.00 -
NAPS 7.9022 7.8783 7.8786 8.8677 9.5962 9.8188 9.7595 -13.13%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 9.40 9.70 9.70 10.90 10.20 10.50 10.20 -
P/RPS 4.56 3.81 3.26 3.60 4.02 3.59 3.47 19.99%
P/EPS 669.78 30.20 70.42 97.04 -80.38 176.47 40.05 555.08%
EY 0.15 3.31 1.42 1.03 -1.24 0.57 2.50 -84.70%
DY 10.64 0.00 0.00 0.00 18.14 1.43 0.00 -
P/NAPS 1.18 1.21 1.21 1.21 1.05 1.05 1.03 9.49%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 22/02/06 18/11/05 24/08/05 18/05/05 23/02/05 08/11/04 -
Price 9.65 10.00 8.70 11.80 9.90 10.30 10.30 -
P/RPS 4.68 3.93 2.92 3.90 3.91 3.52 3.50 21.39%
P/EPS 687.59 31.13 63.16 105.05 -78.01 173.11 40.44 562.36%
EY 0.15 3.21 1.58 0.95 -1.28 0.58 2.47 -84.57%
DY 10.36 0.00 0.00 0.00 18.69 1.46 0.00 -
P/NAPS 1.21 1.25 1.09 1.31 1.02 1.03 1.04 10.63%

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