[PANAMY] YoY Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 170.11%
YoY- 27.48%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 364,524 370,682 399,148 421,621 438,605 433,902 405,567 0.11%
PBT 16,119 -177 28,983 41,567 32,607 39,809 36,590 0.87%
Tax -927 -600 -5,662 -11,639 -9,130 -11,147 -9,710 2.52%
NP 15,192 -777 23,321 29,928 23,477 28,662 26,880 0.60%
-
NP to SH 15,192 -777 23,321 29,928 23,477 28,662 26,880 0.60%
-
Tax Rate 5.75% - 19.54% 28.00% 28.00% 28.00% 26.54% -
Total Cost 349,332 371,459 375,827 391,693 415,128 405,240 378,687 0.08%
-
Net Worth 486,003 601,567 602,008 553,311 522,068 483,671 447,283 -0.08%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - 3,562 - - - -
Div Payout % - - - 11.90% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 486,003 601,567 602,008 553,311 522,068 483,671 447,283 -0.08%
NOSH 60,750 60,703 60,747 35,628 35,733 35,827 35,840 -0.55%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.17% -0.21% 5.84% 7.10% 5.35% 6.61% 6.63% -
ROE 3.13% -0.13% 3.87% 5.41% 4.50% 5.93% 6.01% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 600.04 610.65 657.06 1,183.38 1,227.43 1,211.09 1,131.60 0.67%
EPS 25.01 -1.28 38.39 84.00 65.70 80.00 75.00 1.17%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 8.00 9.91 9.91 15.53 14.61 13.50 12.48 0.47%
Adjusted Per Share Value based on latest NOSH - 35,562
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 591.04 601.02 647.18 683.62 711.16 703.53 657.59 0.11%
EPS 24.63 -1.26 37.81 48.53 38.07 46.47 43.58 0.60%
DPS 0.00 0.00 0.00 5.78 0.00 0.00 0.00 -
NAPS 7.8801 9.7538 9.761 8.9714 8.4648 7.8423 7.2523 -0.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 9.70 10.20 10.60 9.05 12.70 16.50 0.00 -
P/RPS 1.62 1.67 1.61 0.76 1.03 1.36 0.00 -100.00%
P/EPS 38.79 -796.88 27.61 10.77 19.33 20.63 0.00 -100.00%
EY 2.58 -0.13 3.62 9.28 5.17 4.85 0.00 -100.00%
DY 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
P/NAPS 1.21 1.03 1.07 0.58 0.87 1.22 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 18/11/05 08/11/04 13/11/03 29/11/02 21/11/01 23/11/00 25/11/99 -
Price 8.70 10.30 10.50 8.80 14.50 15.00 0.00 -
P/RPS 1.45 1.69 1.60 0.74 1.18 1.24 0.00 -100.00%
P/EPS 34.79 -804.69 27.35 10.48 22.07 18.75 0.00 -100.00%
EY 2.87 -0.12 3.66 9.55 4.53 5.33 0.00 -100.00%
DY 0.00 0.00 0.00 1.14 0.00 0.00 0.00 -
P/NAPS 1.09 1.04 1.06 0.57 0.99 1.11 0.00 -100.00%

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