[PANAMY] YoY Quarter Result on 30-Jun-2004 [#1]

Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -193.1%
YoY- -291.5%
Quarter Report
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 140,974 139,847 183,744 192,128 196,777 216,282 242,245 -8.62%
PBT 13,681 11,726 7,285 -16,147 11,670 15,389 13,969 -0.34%
Tax -3,381 -3,037 -459 -100 -3,186 -4,309 -3,911 -2.39%
NP 10,300 8,689 6,826 -16,247 8,484 11,080 10,058 0.39%
-
NP to SH 10,300 8,689 6,826 -16,247 8,484 11,080 10,058 0.39%
-
Tax Rate 24.71% 25.90% 6.30% - 27.30% 28.00% 28.00% -
Total Cost 130,674 131,158 176,918 208,375 188,293 205,202 232,187 -9.13%
-
Net Worth 632,211 654,409 546,915 586,714 604,264 545,064 512,725 3.55%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 632,211 654,409 546,915 586,714 604,264 545,064 512,725 3.55%
NOSH 60,731 60,762 60,768 60,736 60,730 35,741 35,730 9.23%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.31% 6.21% 3.71% -8.46% 4.31% 5.12% 4.15% -
ROE 1.63% 1.33% 1.25% -2.77% 1.40% 2.03% 1.96% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 232.13 230.15 302.37 316.33 324.02 605.12 677.99 -16.35%
EPS 16.96 14.30 11.24 -26.75 13.97 31.00 28.15 -8.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.41 10.77 9.00 9.66 9.95 15.25 14.35 -5.20%
Adjusted Per Share Value based on latest NOSH - 60,736
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 232.07 230.22 302.48 316.28 323.94 356.04 398.78 -8.62%
EPS 16.96 14.30 11.24 -26.75 13.97 18.24 16.56 0.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.4075 10.7729 9.0033 9.6585 9.9474 8.9729 8.4405 3.55%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 11.30 10.00 10.90 10.20 8.95 17.30 13.50 -
P/RPS 4.87 4.34 3.60 3.22 2.76 2.86 1.99 16.07%
P/EPS 66.63 69.93 97.04 -38.13 64.07 55.81 47.96 5.63%
EY 1.50 1.43 1.03 -2.62 1.56 1.79 2.09 -5.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.93 1.21 1.06 0.90 1.13 0.94 2.49%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 23/08/06 24/08/05 24/08/04 29/08/03 28/08/02 29/08/01 -
Price 11.60 10.80 11.80 10.30 11.50 17.50 13.90 -
P/RPS 5.00 4.69 3.90 3.26 3.55 2.89 2.05 16.01%
P/EPS 68.40 75.52 105.05 -38.50 82.32 56.45 49.38 5.57%
EY 1.46 1.32 0.95 -2.60 1.21 1.77 2.03 -5.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.00 1.31 1.07 1.16 1.15 0.97 2.27%

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