[PANAMY] QoQ Quarter Result on 30-Jun-2006 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 916.26%
YoY- 27.29%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 116,416 143,351 141,501 139,847 125,626 154,722 180,780 -25.44%
PBT 14,591 17,948 13,291 11,726 6,066 26,406 8,834 39.77%
Tax -1,861 -2,599 -3,470 -3,037 -5,211 -6,898 -468 151.20%
NP 12,730 15,349 9,821 8,689 855 19,508 8,366 32.32%
-
NP to SH 12,730 15,349 9,821 8,689 855 19,508 8,366 32.32%
-
Tax Rate 12.75% 14.48% 26.11% 25.90% 85.91% 26.12% 5.30% -
Total Cost 103,686 128,002 131,680 131,158 124,771 135,214 172,414 -28.77%
-
Net Worth 620,739 618,333 603,107 654,409 487,368 485,894 485,915 17.75%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 60,619 - - - 60,921 - - -
Div Payout % 476.19% - - - 7,125.27% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 620,739 618,333 603,107 654,409 487,368 485,894 485,915 17.75%
NOSH 60,619 60,740 60,735 60,762 60,921 60,736 60,739 -0.13%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.93% 10.71% 6.94% 6.21% 0.68% 12.61% 4.63% -
ROE 2.05% 2.48% 1.63% 1.33% 0.18% 4.01% 1.72% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 192.05 236.01 232.98 230.15 206.21 254.74 297.63 -25.34%
EPS 21.00 25.27 16.17 14.30 1.00 32.11 13.77 32.52%
DPS 100.00 0.00 0.00 0.00 100.00 0.00 0.00 -
NAPS 10.24 10.18 9.93 10.77 8.00 8.00 8.00 17.90%
Adjusted Per Share Value based on latest NOSH - 60,762
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 188.76 232.43 229.43 226.75 203.69 250.87 293.12 -25.44%
EPS 20.64 24.89 15.92 14.09 1.39 31.63 13.56 32.35%
DPS 98.29 0.00 0.00 0.00 98.78 0.00 0.00 -
NAPS 10.0647 10.0257 9.7788 10.6106 7.9022 7.8783 7.8786 17.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 9.75 9.80 9.40 10.00 9.40 9.70 9.70 -
P/RPS 5.08 4.15 4.03 4.34 4.56 3.81 3.26 34.44%
P/EPS 46.43 38.78 58.13 69.93 669.78 30.20 70.42 -24.26%
EY 2.15 2.58 1.72 1.43 0.15 3.31 1.42 31.88%
DY 10.26 0.00 0.00 0.00 10.64 0.00 0.00 -
P/NAPS 0.95 0.96 0.95 0.93 1.18 1.21 1.21 -14.90%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 28/02/07 22/11/06 23/08/06 22/05/06 22/02/06 18/11/05 -
Price 10.90 9.60 9.50 10.80 9.65 10.00 8.70 -
P/RPS 5.68 4.07 4.08 4.69 4.68 3.93 2.92 55.89%
P/EPS 51.90 37.99 58.75 75.52 687.59 31.13 63.16 -12.28%
EY 1.93 2.63 1.70 1.32 0.15 3.21 1.58 14.28%
DY 9.17 0.00 0.00 0.00 10.36 0.00 0.00 -
P/NAPS 1.06 0.94 0.96 1.00 1.21 1.25 1.09 -1.84%

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