[PANAMY] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 37.44%
YoY- -22.08%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 562,696 729,048 741,364 798,296 843,242 877,210 867,804 -6.96%
PBT 50,034 32,238 -354 57,966 83,134 65,214 79,618 -7.44%
Tax -13,014 -1,854 -1,200 -11,324 -23,278 -18,260 -22,294 -8.57%
NP 37,020 30,384 -1,554 46,642 59,856 46,954 57,324 -7.02%
-
NP to SH 37,020 30,384 -1,554 46,642 59,856 46,954 57,324 -7.02%
-
Tax Rate 26.01% 5.75% - 19.54% 28.00% 28.00% 28.00% -
Total Cost 525,676 698,664 742,918 751,654 783,386 830,256 810,480 -6.95%
-
Net Worth 603,230 486,003 601,567 602,008 553,311 522,068 483,671 3.74%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 7,125 - - -
Div Payout % - - - - 11.90% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 603,230 486,003 601,567 602,008 553,311 522,068 483,671 3.74%
NOSH 60,748 60,750 60,703 60,747 35,628 35,733 35,827 9.19%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.58% 4.17% -0.21% 5.84% 7.10% 5.35% 6.61% -
ROE 6.14% 6.25% -0.26% 7.75% 10.82% 8.99% 11.85% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 926.27 1,200.07 1,221.29 1,314.12 2,366.76 2,454.86 2,422.17 -14.79%
EPS 60.94 50.02 -2.56 76.78 168.00 131.40 160.00 -14.85%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 9.93 8.00 9.91 9.91 15.53 14.61 13.50 -4.98%
Adjusted Per Share Value based on latest NOSH - 60,757
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 926.31 1,200.16 1,220.44 1,314.16 1,388.15 1,444.07 1,428.58 -6.96%
EPS 60.94 50.02 -2.56 76.78 98.54 77.30 94.37 -7.02%
DPS 0.00 0.00 0.00 0.00 11.73 0.00 0.00 -
NAPS 9.9304 8.0006 9.903 9.9103 9.1086 8.5943 7.9622 3.74%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 9.40 9.70 10.20 10.60 9.05 12.70 16.50 -
P/RPS 1.01 0.81 0.84 0.81 0.38 0.52 0.68 6.81%
P/EPS 15.43 19.39 -398.44 13.81 5.39 9.67 10.31 6.94%
EY 6.48 5.16 -0.25 7.24 18.56 10.35 9.70 -6.49%
DY 0.00 0.00 0.00 0.00 2.21 0.00 0.00 -
P/NAPS 0.95 1.21 1.03 1.07 0.58 0.87 1.22 -4.08%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 18/11/05 08/11/04 13/11/03 29/11/02 21/11/01 23/11/00 -
Price 9.50 8.70 10.30 10.50 8.80 14.50 15.00 -
P/RPS 1.03 0.72 0.84 0.80 0.37 0.59 0.62 8.82%
P/EPS 15.59 17.39 -402.34 13.68 5.24 11.04 9.38 8.83%
EY 6.41 5.75 -0.25 7.31 19.09 9.06 10.67 -8.13%
DY 0.00 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.96 1.09 1.04 1.06 0.57 0.99 1.11 -2.38%

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