[PANAMY] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -46.13%
YoY- -53.1%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 702,208 710,300 739,682 763,499 768,148 789,770 787,420 -7.34%
PBT -42,657 27,130 33,949 35,292 63,109 57,481 60,893 -
Tax 37,783 -6,841 -4,438 -6,414 -9,500 -212 -3,324 -
NP -4,874 20,289 29,511 28,878 53,609 57,269 57,569 -
-
NP to SH -4,874 20,289 29,511 28,878 53,609 57,269 57,569 -
-
Tax Rate - 25.22% 13.07% 18.17% 15.05% 0.37% 5.46% -
Total Cost 707,082 690,011 710,171 734,621 714,539 732,501 729,851 -2.08%
-
Net Worth 591,845 605,572 601,914 586,714 622,634 614,767 602,107 -1.13%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 121,525 18,222 18,223 18,223 18,223 33,406 30,370 151.83%
Div Payout % 0.00% 89.82% 61.75% 63.11% 33.99% 58.33% 52.75% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 591,845 605,572 601,914 586,714 622,634 614,767 602,107 -1.13%
NOSH 60,764 60,739 60,738 60,736 60,744 60,747 60,757 0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -0.69% 2.86% 3.99% 3.78% 6.98% 7.25% 7.31% -
ROE -0.82% 3.35% 4.90% 4.92% 8.61% 9.32% 9.56% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1,155.62 1,169.42 1,217.82 1,257.07 1,264.55 1,300.08 1,296.00 -7.35%
EPS -8.02 33.40 48.59 47.55 88.25 94.27 94.75 -
DPS 200.00 30.00 30.00 30.00 30.00 55.00 50.00 151.77%
NAPS 9.74 9.97 9.91 9.66 10.25 10.12 9.91 -1.14%
Adjusted Per Share Value based on latest NOSH - 60,736
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1,138.56 1,151.68 1,199.32 1,237.94 1,245.48 1,280.54 1,276.72 -7.34%
EPS -7.90 32.90 47.85 46.82 86.92 92.86 93.34 -
DPS 197.04 29.55 29.55 29.55 29.55 54.17 49.24 151.83%
NAPS 9.5962 9.8188 9.7595 9.513 10.0954 9.9679 9.7626 -1.13%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 10.20 10.50 10.20 10.20 10.50 10.80 10.60 -
P/RPS 0.88 0.90 0.84 0.81 0.83 0.83 0.82 4.81%
P/EPS -127.16 31.43 20.99 21.45 11.90 11.46 11.19 -
EY -0.79 3.18 4.76 4.66 8.41 8.73 8.94 -
DY 19.61 2.86 2.94 2.94 2.86 5.09 4.72 158.21%
P/NAPS 1.05 1.05 1.03 1.06 1.02 1.07 1.07 -1.24%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 23/02/05 08/11/04 24/08/04 26/05/04 19/02/04 13/11/03 -
Price 9.90 10.30 10.30 10.30 10.10 10.50 10.50 -
P/RPS 0.86 0.88 0.85 0.82 0.80 0.81 0.81 4.07%
P/EPS -123.42 30.84 21.20 21.66 11.44 11.14 11.08 -
EY -0.81 3.24 4.72 4.62 8.74 8.98 9.02 -
DY 20.20 2.91 2.91 2.91 2.97 5.24 4.76 161.88%
P/NAPS 1.02 1.03 1.04 1.07 0.99 1.04 1.06 -2.52%

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