[PANAMY] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 660.2%
YoY- 142.01%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 626,440 563,896 559,388 734,976 768,512 787,108 865,128 -5.23%
PBT 59,368 54,724 46,904 29,140 -64,588 46,680 61,556 -0.60%
Tax -11,804 -13,524 -12,148 -1,836 -400 -12,744 -17,236 -6.10%
NP 47,564 41,200 34,756 27,304 -64,988 33,936 44,320 1.18%
-
NP to SH 47,564 41,200 34,756 27,304 -64,988 33,936 44,320 1.18%
-
Tax Rate 19.88% 24.71% 25.90% 6.30% - 27.30% 28.00% -
Total Cost 578,876 522,696 524,632 707,672 833,500 753,172 820,808 -5.64%
-
Net Worth 603,468 632,211 654,409 546,915 586,714 604,264 545,064 1.70%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 603,468 632,211 654,409 546,915 586,714 604,264 545,064 1.70%
NOSH 59,455 60,731 60,762 60,768 60,736 60,730 35,741 8.84%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.59% 7.31% 6.21% 3.71% -8.46% 4.31% 5.12% -
ROE 7.88% 6.52% 5.31% 4.99% -11.08% 5.62% 8.13% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1,053.64 928.51 920.62 1,209.47 1,265.32 1,296.07 2,420.48 -12.93%
EPS 80.00 67.84 57.20 44.96 -107.00 55.88 124.00 -7.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.15 10.41 10.77 9.00 9.66 9.95 15.25 -6.55%
Adjusted Per Share Value based on latest NOSH - 60,768
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1,015.71 914.30 906.99 1,191.69 1,246.07 1,276.22 1,402.72 -5.23%
EPS 77.12 66.80 56.35 44.27 -105.37 55.02 71.86 1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7846 10.2507 10.6106 8.8677 9.513 9.7976 8.8377 1.70%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 11.60 11.30 10.00 10.90 10.20 8.95 17.30 -
P/RPS 1.10 1.22 1.09 0.90 0.81 0.69 0.71 7.56%
P/EPS 14.50 16.66 17.48 24.26 -9.53 16.02 13.95 0.64%
EY 6.90 6.00 5.72 4.12 -10.49 6.24 7.17 -0.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.09 0.93 1.21 1.06 0.90 1.13 0.14%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 21/08/08 22/08/07 23/08/06 24/08/05 24/08/04 29/08/03 28/08/02 -
Price 11.70 11.60 10.80 11.80 10.30 11.50 17.50 -
P/RPS 1.11 1.25 1.17 0.98 0.81 0.89 0.72 7.47%
P/EPS 14.63 17.10 18.88 26.26 -9.63 20.58 14.11 0.60%
EY 6.84 5.85 5.30 3.81 -10.39 4.86 7.09 -0.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.11 1.00 1.31 1.07 1.16 1.15 0.00%

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