[PANAMY] YoY Cumulative 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- -86.78%
YoY- -23.43%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 139,847 183,744 192,128 196,777 216,282 242,245 225,686 -7.66%
PBT 11,726 7,285 -16,147 11,670 15,389 13,969 19,366 -8.01%
Tax -3,037 -459 -100 -3,186 -4,309 -3,911 -5,422 -9.20%
NP 8,689 6,826 -16,247 8,484 11,080 10,058 13,944 -7.57%
-
NP to SH 8,689 6,826 -16,247 8,484 11,080 10,058 13,944 -7.57%
-
Tax Rate 25.90% 6.30% - 27.30% 28.00% 28.00% 28.00% -
Total Cost 131,158 176,918 208,375 188,293 205,202 232,187 211,742 -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 1.33% 1.25% -2.77% 1.40% 2.03% 1.96% 2.95% -
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 230.15 302.37 316.33 324.02 605.12 677.99 631.55 -15.47%
EPS 14.30 11.24 -26.75 13.97 31.00 28.15 39.02 -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 226.75 297.92 311.52 319.05 350.68 392.78 365.93 -7.66%
EPS 14.09 11.07 -26.34 13.76 17.97 16.31 22.61 -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 4.34 3.60 3.22 2.76 2.86 1.99 2.64 8.63%
P/EPS 69.93 97.04 -38.13 64.07 55.81 47.96 42.80 8.52%
EY 1.43 1.03 -2.62 1.56 1.79 2.09 2.34 -7.87%
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 4.69 3.90 3.26 3.55 2.89 2.05 2.83 8.77%
P/EPS 75.52 105.05 -38.50 82.32 56.45 49.38 45.87 8.66%
EY 1.32 0.95 -2.60 1.21 1.77 2.03 2.18 -8.01%
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