[PANAMY] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -313.36%
YoY- -144.18%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 154,722 180,780 183,744 153,999 177,527 178,554 192,128 -13.40%
PBT 26,406 8,834 7,285 -50,494 8,014 15,970 -16,147 -
Tax -6,898 -468 -459 42,783 -4,400 -500 -100 1569.03%
NP 19,508 8,366 6,826 -7,711 3,614 15,470 -16,247 -
-
NP to SH 19,508 8,366 6,826 -7,711 3,614 15,470 -16,247 -
-
Tax Rate 26.12% 5.30% 6.30% - 54.90% 3.13% - -
Total Cost 135,214 172,414 176,918 161,710 173,913 163,084 208,375 -24.98%
-
Net Worth 485,894 485,915 546,915 591,845 605,572 601,914 586,714 -11.78%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 112,414 9,110 - - -
Div Payout % - - - 0.00% 252.10% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 485,894 485,915 546,915 591,845 605,572 601,914 586,714 -11.78%
NOSH 60,736 60,739 60,768 60,764 60,739 60,738 60,736 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.61% 4.63% 3.71% -5.01% 2.04% 8.66% -8.46% -
ROE 4.01% 1.72% 1.25% -1.30% 0.60% 2.57% -2.77% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 254.74 297.63 302.37 253.44 292.28 293.97 316.33 -13.40%
EPS 32.11 13.77 11.24 -12.69 5.95 25.47 -26.75 -
DPS 0.00 0.00 0.00 185.00 15.00 0.00 0.00 -
NAPS 8.00 8.00 9.00 9.74 9.97 9.91 9.66 -11.78%
Adjusted Per Share Value based on latest NOSH - 60,764
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 250.87 293.12 297.92 249.69 287.84 289.51 311.52 -13.40%
EPS 31.63 13.56 11.07 -12.50 5.86 25.08 -26.34 -
DPS 0.00 0.00 0.00 182.27 14.77 0.00 0.00 -
NAPS 7.8783 7.8786 8.8677 9.5962 9.8188 9.7595 9.513 -11.78%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 9.70 9.70 10.90 10.20 10.50 10.20 10.20 -
P/RPS 3.81 3.26 3.60 4.02 3.59 3.47 3.22 11.83%
P/EPS 30.20 70.42 97.04 -80.38 176.47 40.05 -38.13 -
EY 3.31 1.42 1.03 -1.24 0.57 2.50 -2.62 -
DY 0.00 0.00 0.00 18.14 1.43 0.00 0.00 -
P/NAPS 1.21 1.21 1.21 1.05 1.05 1.03 1.06 9.19%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 18/11/05 24/08/05 18/05/05 23/02/05 08/11/04 24/08/04 -
Price 10.00 8.70 11.80 9.90 10.30 10.30 10.30 -
P/RPS 3.93 2.92 3.90 3.91 3.52 3.50 3.26 13.23%
P/EPS 31.13 63.16 105.05 -78.01 173.11 40.44 -38.50 -
EY 3.21 1.58 0.95 -1.28 0.58 2.47 -2.60 -
DY 0.00 0.00 0.00 18.69 1.46 0.00 0.00 -
P/NAPS 1.25 1.09 1.31 1.02 1.03 1.04 1.07 10.89%

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