[PANAMY] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 22.56%
YoY- -45.92%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 139,847 125,626 154,722 180,780 183,744 153,999 177,527 -14.74%
PBT 11,726 6,066 26,406 8,834 7,285 -50,494 8,014 28.97%
Tax -3,037 -5,211 -6,898 -468 -459 42,783 -4,400 -21.95%
NP 8,689 855 19,508 8,366 6,826 -7,711 3,614 79.75%
-
NP to SH 8,689 855 19,508 8,366 6,826 -7,711 3,614 79.75%
-
Tax Rate 25.90% 85.91% 26.12% 5.30% 6.30% - 54.90% -
Total Cost 131,158 124,771 135,214 172,414 176,918 161,710 173,913 -17.18%
-
Net Worth 654,409 487,368 485,894 485,915 546,915 591,845 605,572 5.32%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 60,921 - - - 112,414 9,110 -
Div Payout % - 7,125.27% - - - 0.00% 252.10% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 654,409 487,368 485,894 485,915 546,915 591,845 605,572 5.32%
NOSH 60,762 60,921 60,736 60,739 60,768 60,764 60,739 0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.21% 0.68% 12.61% 4.63% 3.71% -5.01% 2.04% -
ROE 1.33% 0.18% 4.01% 1.72% 1.25% -1.30% 0.60% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 230.15 206.21 254.74 297.63 302.37 253.44 292.28 -14.76%
EPS 14.30 1.00 32.11 13.77 11.24 -12.69 5.95 79.71%
DPS 0.00 100.00 0.00 0.00 0.00 185.00 15.00 -
NAPS 10.77 8.00 8.00 8.00 9.00 9.74 9.97 5.29%
Adjusted Per Share Value based on latest NOSH - 60,739
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 226.75 203.69 250.87 293.12 297.92 249.69 287.84 -14.74%
EPS 14.09 1.39 31.63 13.56 11.07 -12.50 5.86 79.76%
DPS 0.00 98.78 0.00 0.00 0.00 182.27 14.77 -
NAPS 10.6106 7.9022 7.8783 7.8786 8.8677 9.5962 9.8188 5.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 10.00 9.40 9.70 9.70 10.90 10.20 10.50 -
P/RPS 4.34 4.56 3.81 3.26 3.60 4.02 3.59 13.52%
P/EPS 69.93 669.78 30.20 70.42 97.04 -80.38 176.47 -46.14%
EY 1.43 0.15 3.31 1.42 1.03 -1.24 0.57 84.94%
DY 0.00 10.64 0.00 0.00 0.00 18.14 1.43 -
P/NAPS 0.93 1.18 1.21 1.21 1.21 1.05 1.05 -7.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 22/05/06 22/02/06 18/11/05 24/08/05 18/05/05 23/02/05 -
Price 10.80 9.65 10.00 8.70 11.80 9.90 10.30 -
P/RPS 4.69 4.68 3.93 2.92 3.90 3.91 3.52 21.14%
P/EPS 75.52 687.59 31.13 63.16 105.05 -78.01 173.11 -42.56%
EY 1.32 0.15 3.21 1.58 0.95 -1.28 0.58 73.28%
DY 0.00 10.36 0.00 0.00 0.00 18.69 1.46 -
P/NAPS 1.00 1.21 1.25 1.09 1.31 1.02 1.03 -1.95%

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