[PANAMY] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 133.18%
YoY- 439.79%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 141,501 139,847 125,626 154,722 180,780 183,744 153,999 -5.48%
PBT 13,291 11,726 6,066 26,406 8,834 7,285 -50,494 -
Tax -3,470 -3,037 -5,211 -6,898 -468 -459 42,783 -
NP 9,821 8,689 855 19,508 8,366 6,826 -7,711 -
-
NP to SH 9,821 8,689 855 19,508 8,366 6,826 -7,711 -
-
Tax Rate 26.11% 25.90% 85.91% 26.12% 5.30% 6.30% - -
Total Cost 131,680 131,158 124,771 135,214 172,414 176,918 161,710 -12.78%
-
Net Worth 603,107 654,409 487,368 485,894 485,915 546,915 591,845 1.26%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 60,921 - - - 112,414 -
Div Payout % - - 7,125.27% - - - 0.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 603,107 654,409 487,368 485,894 485,915 546,915 591,845 1.26%
NOSH 60,735 60,762 60,921 60,736 60,739 60,768 60,764 -0.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.94% 6.21% 0.68% 12.61% 4.63% 3.71% -5.01% -
ROE 1.63% 1.33% 0.18% 4.01% 1.72% 1.25% -1.30% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 232.98 230.15 206.21 254.74 297.63 302.37 253.44 -5.45%
EPS 16.17 14.30 1.00 32.11 13.77 11.24 -12.69 -
DPS 0.00 0.00 100.00 0.00 0.00 0.00 185.00 -
NAPS 9.93 10.77 8.00 8.00 8.00 9.00 9.74 1.29%
Adjusted Per Share Value based on latest NOSH - 60,736
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 229.43 226.75 203.69 250.87 293.12 297.92 249.69 -5.48%
EPS 15.92 14.09 1.39 31.63 13.56 11.07 -12.50 -
DPS 0.00 0.00 98.78 0.00 0.00 0.00 182.27 -
NAPS 9.7788 10.6106 7.9022 7.8783 7.8786 8.8677 9.5962 1.26%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 9.40 10.00 9.40 9.70 9.70 10.90 10.20 -
P/RPS 4.03 4.34 4.56 3.81 3.26 3.60 4.02 0.16%
P/EPS 58.13 69.93 669.78 30.20 70.42 97.04 -80.38 -
EY 1.72 1.43 0.15 3.31 1.42 1.03 -1.24 -
DY 0.00 0.00 10.64 0.00 0.00 0.00 18.14 -
P/NAPS 0.95 0.93 1.18 1.21 1.21 1.21 1.05 -6.44%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 23/08/06 22/05/06 22/02/06 18/11/05 24/08/05 18/05/05 -
Price 9.50 10.80 9.65 10.00 8.70 11.80 9.90 -
P/RPS 4.08 4.69 4.68 3.93 2.92 3.90 3.91 2.87%
P/EPS 58.75 75.52 687.59 31.13 63.16 105.05 -78.01 -
EY 1.70 1.32 0.15 3.21 1.58 0.95 -1.28 -
DY 0.00 0.00 10.36 0.00 0.00 0.00 18.69 -
P/NAPS 0.96 1.00 1.21 1.25 1.09 1.31 1.02 -3.95%

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