[PANAMY] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -47.12%
YoY- -23.43%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 559,388 734,976 768,512 787,108 865,128 968,980 902,744 -7.66%
PBT 46,904 29,140 -64,588 46,680 61,556 55,876 77,464 -8.01%
Tax -12,148 -1,836 -400 -12,744 -17,236 -15,644 -21,688 -9.20%
NP 34,756 27,304 -64,988 33,936 44,320 40,232 55,776 -7.57%
-
NP to SH 34,756 27,304 -64,988 33,936 44,320 40,232 55,776 -7.57%
-
Tax Rate 25.90% 6.30% - 27.30% 28.00% 28.00% 28.00% -
Total Cost 524,632 707,672 833,500 753,172 820,808 928,748 846,968 -7.66%
-
Net Worth 654,409 546,915 586,714 604,264 545,064 512,725 472,780 5.56%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 654,409 546,915 586,714 604,264 545,064 512,725 472,780 5.56%
NOSH 60,762 60,768 60,736 60,730 35,741 35,730 35,735 9.24%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.21% 3.71% -8.46% 4.31% 5.12% 4.15% 6.18% -
ROE 5.31% 4.99% -11.08% 5.62% 8.13% 7.85% 11.80% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 920.62 1,209.47 1,265.32 1,296.07 2,420.48 2,711.95 2,526.18 -15.47%
EPS 57.20 44.96 -107.00 55.88 124.00 112.60 156.08 -15.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.77 9.00 9.66 9.95 15.25 14.35 13.23 -3.36%
Adjusted Per Share Value based on latest NOSH - 60,730
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 906.99 1,191.69 1,246.07 1,276.22 1,402.72 1,571.11 1,463.71 -7.66%
EPS 56.35 44.27 -105.37 55.02 71.86 65.23 90.44 -7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.6106 8.8677 9.513 9.7976 8.8377 8.3133 7.6657 5.56%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 10.00 10.90 10.20 8.95 17.30 13.50 16.70 -
P/RPS 1.09 0.90 0.81 0.69 0.71 0.50 0.66 8.71%
P/EPS 17.48 24.26 -9.53 16.02 13.95 11.99 10.70 8.52%
EY 5.72 4.12 -10.49 6.24 7.17 8.34 9.35 -7.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.21 1.06 0.90 1.13 0.94 1.26 -4.93%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 24/08/05 24/08/04 29/08/03 28/08/02 29/08/01 24/08/00 -
Price 10.80 11.80 10.30 11.50 17.50 13.90 17.90 -
P/RPS 1.17 0.98 0.81 0.89 0.72 0.51 0.71 8.67%
P/EPS 18.88 26.26 -9.63 20.58 14.11 12.34 11.47 8.65%
EY 5.30 3.81 -10.39 4.86 7.09 8.10 8.72 -7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.31 1.07 1.16 1.15 0.97 1.35 -4.87%

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