[PANAMY] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 95.22%
YoY- -103.33%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 288,096 281,348 364,524 370,682 399,148 421,621 438,605 -6.76%
PBT 33,933 25,017 16,119 -177 28,983 41,567 32,607 0.66%
Tax -6,765 -6,507 -927 -600 -5,662 -11,639 -9,130 -4.87%
NP 27,168 18,510 15,192 -777 23,321 29,928 23,477 2.46%
-
NP to SH 27,168 18,510 15,192 -777 23,321 29,928 23,477 2.46%
-
Tax Rate 19.94% 26.01% 5.75% - 19.54% 28.00% 28.00% -
Total Cost 260,928 262,838 349,332 371,459 375,827 391,693 415,128 -7.44%
-
Net Worth 588,680 603,230 486,003 601,567 602,008 553,311 522,068 2.02%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - 3,562 - -
Div Payout % - - - - - 11.90% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 588,680 603,230 486,003 601,567 602,008 553,311 522,068 2.02%
NOSH 60,751 60,748 60,750 60,703 60,747 35,628 35,733 9.24%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.43% 6.58% 4.17% -0.21% 5.84% 7.10% 5.35% -
ROE 4.62% 3.07% 3.13% -0.13% 3.87% 5.41% 4.50% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 474.22 463.14 600.04 610.65 657.06 1,183.38 1,227.43 -14.65%
EPS 44.72 30.47 25.01 -1.28 38.39 84.00 65.70 -6.20%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 9.69 9.93 8.00 9.91 9.91 15.53 14.61 -6.61%
Adjusted Per Share Value based on latest NOSH - 60,738
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 467.12 456.18 591.04 601.02 647.18 683.62 711.16 -6.76%
EPS 44.05 30.01 24.63 -1.26 37.81 48.53 38.07 2.46%
DPS 0.00 0.00 0.00 0.00 0.00 5.78 0.00 -
NAPS 9.5449 9.7808 7.8801 9.7538 9.761 8.9714 8.4648 2.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 10.90 9.40 9.70 10.20 10.60 9.05 12.70 -
P/RPS 2.30 2.03 1.62 1.67 1.61 0.76 1.03 14.31%
P/EPS 24.37 30.85 38.79 -796.88 27.61 10.77 19.33 3.93%
EY 4.10 3.24 2.58 -0.13 3.62 9.28 5.17 -3.78%
DY 0.00 0.00 0.00 0.00 0.00 1.10 0.00 -
P/NAPS 1.12 0.95 1.21 1.03 1.07 0.58 0.87 4.29%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 22/11/06 18/11/05 08/11/04 13/11/03 29/11/02 21/11/01 -
Price 11.20 9.50 8.70 10.30 10.50 8.80 14.50 -
P/RPS 2.36 2.05 1.45 1.69 1.60 0.74 1.18 12.24%
P/EPS 25.04 31.18 34.79 -804.69 27.35 10.48 22.07 2.12%
EY 3.99 3.21 2.87 -0.12 3.66 9.55 4.53 -2.09%
DY 0.00 0.00 0.00 0.00 0.00 1.14 0.00 -
P/NAPS 1.16 0.96 1.09 1.04 1.06 0.57 0.99 2.67%

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