[PANAMY] YoY Quarter Result on 31-Mar-2002 [#4]

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Quarter Result
Revenue	153,999	162,091	183,713	168,856	185,261	190,318	-4.14%
YoY %	-4.99%	-11.77%	8.80%	-8.86%	-2.66%	-	-
Horiz. %	80.92%	85.17%	96.53%	88.72%	97.34%	100.00%	-
PBT	-50,494	19,293	13,665	-18,788	14,450	14,493	-
YoY %	-361.72%	41.19%	172.73%	-230.02%	-0.30%	-	-
Horiz. %	-348.40%	133.12%	94.29%	-129.63%	99.70%	100.00%	-
Tax	42,783	-1,841	7,447	20,380	888	-3,555	-
YoY %	2,423.90%	-124.72%	-63.46%	2,195.05%	124.98%	-	-
Horiz. %	-1,203.46%	51.79%	-209.48%	-573.28%	-24.98%	100.00%	-
NP	-7,711	17,452	21,112	1,592	15,338	10,938	-
YoY %	-144.18%	-17.34%	1,226.13%	-89.62%	40.23%	-	-
Horiz. %	-70.50%	159.55%	193.02%	14.55%	140.23%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	-7,711	17,452	21,112	1,592	15,338	10,938	-
YoY %	-144.18%	-17.34%	1,226.13%	-89.62%	40.23%	-	-
Horiz. %	-70.50%	159.55%	193.02%	14.55%	140.23%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	-	9.54%	-54.50%	-	-6.15%	24.53%	-
YoY %	-	117.50%	0.00%	-	-125.07%	-	-
Horiz. %	-	38.89%	-222.18%	-	-25.07%	100.00%	-
Total Cost	161,710	144,639	162,601	167,264	169,923	179,380	-2.05%
YoY %	11.80%	-11.05%	-2.79%	-1.56%	-5.27%	-	-
Horiz. %	90.15%	80.63%	90.65%	93.25%	94.73%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	591,845	622,634	587,927	525,538	502,809	458,817	5.22%
YoY %	-4.94%	5.90%	11.87%	4.52%	9.59%	-	-
Horiz. %	128.99%	135.70%	128.14%	114.54%	109.59%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	112,414	9,111	24,294	12,521	12,507	12,506	55.10%
YoY %	1,133.83%	-62.50%	94.03%	0.11%	0.01%	-	-
Horiz. %	898.88%	72.85%	194.26%	100.12%	100.01%	100.00%	-
Div Payout %	0.00%	52.21%	115.07%	786.52%	81.55%	114.34%	-
YoY %	0.00%	-54.63%	-85.37%	864.46%	-28.68%	-	-
Horiz. %	0.00%	45.66%	100.64%	687.88%	71.32%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	591,845	622,634	587,927	525,538	502,809	458,817	5.22%
YoY %	-4.94%	5.90%	11.87%	4.52%	9.59%	-	-
Horiz. %	128.99%	135.70%	128.14%	114.54%	109.59%	100.00%	-
NOSH	60,764	60,744	60,736	35,775	35,736	35,733	11.19%
YoY %	0.03%	0.01%	69.77%	0.11%	0.01%	-	-
Horiz. %	170.05%	169.99%	169.97%	100.12%	100.01%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	-5.01%	10.77%	11.49%	0.94%	8.28%	5.75%	-
YoY %	-146.52%	-6.27%	1,122.34%	-88.65%	44.00%	-	-
Horiz. %	-87.13%	187.30%	199.83%	16.35%	144.00%	100.00%	-
ROE	-1.30%	2.80%	3.59%	0.30%	3.05%	2.38%	-
YoY %	-146.43%	-22.01%	1,096.67%	-90.16%	28.15%	-	-
Horiz. %	-54.62%	117.65%	150.84%	12.61%	128.15%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	253.44	266.84	302.48	471.99	518.41	532.61	-13.79%
YoY %	-5.02%	-11.78%	-35.91%	-8.95%	-2.67%	-	-
Horiz. %	47.58%	50.10%	56.79%	88.62%	97.33%	100.00%	-
EPS	-12.69	28.73	34.76	4.45	42.92	30.61	-
YoY %	-144.17%	-17.35%	681.12%	-89.63%	40.22%	-	-
Horiz. %	-41.46%	93.86%	113.56%	14.54%	140.22%	100.00%	-
DPS	185.00	15.00	40.00	35.00	35.00	35.00	39.48%
YoY %	1,133.33%	-62.50%	14.29%	0.00%	0.00%	-	-
Horiz. %	528.57%	42.86%	114.29%	100.00%	100.00%	100.00%	-
NAPS	9.74	10.25	9.68	14.69	14.07	12.84	-5.37%
YoY %	-4.98%	5.89%	-34.10%	4.41%	9.58%	-	-
Horiz. %	75.86%	79.83%	75.39%	114.41%	109.58%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 35,775
RPS	249.69	262.81	297.87	273.78	300.38	308.58	-4.14%
YoY %	-4.99%	-11.77%	8.80%	-8.86%	-2.66%	-	-
Horiz. %	80.92%	85.17%	96.53%	88.72%	97.34%	100.00%	-
EPS	-12.50	28.30	34.23	2.58	24.87	17.73	-
YoY %	-144.17%	-17.32%	1,226.74%	-89.63%	40.27%	-	-
Horiz. %	-70.50%	159.62%	193.06%	14.55%	140.27%	100.00%	-
DPS	182.27	14.77	39.39	20.30	20.28	20.28	55.10%
YoY %	1,134.06%	-62.50%	94.04%	0.10%	0.00%	-	-
Horiz. %	898.77%	72.83%	194.23%	100.10%	100.00%	100.00%	-
NAPS	9.5962	10.0954	9.5327	8.5211	8.1526	7.4393	5.22%
YoY %	-4.94%	5.90%	11.87%	4.52%	9.59%	-	-
Horiz. %	128.99%	135.70%	128.14%	114.54%	109.59%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	10.20	10.50	7.65	19.10	13.00	17.70	-
P/RPS	4.02	3.93	2.53	4.05	2.51	3.32	3.89%
YoY %	2.29%	55.34%	-37.53%	61.35%	-24.40%	-	-
Horiz. %	121.08%	118.37%	76.20%	121.99%	75.60%	100.00%	-
P/EPS	-80.38	36.55	22.01	429.21	30.29	57.82	-
YoY %	-319.92%	66.06%	-94.87%	1,317.00%	-47.61%	-	-
Horiz. %	-139.02%	63.21%	38.07%	742.32%	52.39%	100.00%	-
EY	-1.24	2.74	4.54	0.23	3.30	1.73	-
YoY %	-145.26%	-39.65%	1,873.91%	-93.03%	90.75%	-	-
Horiz. %	-71.68%	158.38%	262.43%	13.29%	190.75%	100.00%	-
DY	18.14	1.43	5.23	1.83	2.69	1.98	55.70%
YoY %	1,168.53%	-72.66%	185.79%	-31.97%	35.86%	-	-
Horiz. %	916.16%	72.22%	264.14%	92.42%	135.86%	100.00%	-
P/NAPS	1.05	1.02	0.79	1.30	0.92	1.38	-5.31%
YoY %	2.94%	29.11%	-39.23%	41.30%	-33.33%	-	-
Horiz. %	76.09%	73.91%	57.25%	94.20%	66.67%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	18/05/05	26/05/04	27/05/03	29/05/02	18/05/01	25/05/00	-
Price	9.90	10.10	8.25	18.10	13.10	17.80	-
P/RPS	3.91	3.79	2.73	3.83	2.53	3.34	3.19%
YoY %	3.17%	38.83%	-28.72%	51.38%	-24.25%	-	-
Horiz. %	117.07%	113.47%	81.74%	114.67%	75.75%	100.00%	-
P/EPS	-78.01	35.15	23.73	406.74	30.52	58.15	-
YoY %	-321.93%	48.12%	-94.17%	1,232.70%	-47.52%	-	-
Horiz. %	-134.15%	60.45%	40.81%	699.47%	52.48%	100.00%	-
EY	-1.28	2.84	4.21	0.25	3.28	1.72	-
YoY %	-145.07%	-32.54%	1,584.00%	-92.38%	90.70%	-	-
Horiz. %	-74.42%	165.12%	244.77%	14.53%	190.70%	100.00%	-
DY	18.69	1.49	4.85	1.93	2.67	1.97	56.79%
YoY %	1,154.36%	-69.28%	151.30%	-27.72%	35.53%	-	-
Horiz. %	948.73%	75.63%	246.19%	97.97%	135.53%	100.00%	-
P/NAPS	1.02	0.99	0.85	1.23	0.93	1.39	-5.99%
YoY %	3.03%	16.47%	-30.89%	32.26%	-33.09%	-	-
Horiz. %	73.38%	71.22%	61.15%	88.49%	66.91%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos