[PANAMY] YoY Quarter Result on 31-Mar-2003 [#4]

Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 60.72%
YoY- 1226.13%
Quarter Report
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 125,626 153,999 162,091 183,713 168,856 185,261 190,318 -6.68%
PBT 6,066 -50,494 19,293 13,665 -18,788 14,450 14,493 -13.50%
Tax -5,211 42,783 -1,841 7,447 20,380 888 -3,555 6.57%
NP 855 -7,711 17,452 21,112 1,592 15,338 10,938 -34.59%
-
NP to SH 855 -7,711 17,452 21,112 1,592 15,338 10,938 -34.59%
-
Tax Rate 85.91% - 9.54% -54.50% - -6.15% 24.53% -
Total Cost 124,771 161,710 144,639 162,601 167,264 169,923 179,380 -5.86%
-
Net Worth 487,368 591,845 622,634 587,927 525,538 502,809 458,817 1.01%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 60,921 112,414 9,111 24,294 12,521 12,507 12,506 30.18%
Div Payout % 7,125.27% 0.00% 52.21% 115.07% 786.52% 81.55% 114.34% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 487,368 591,845 622,634 587,927 525,538 502,809 458,817 1.01%
NOSH 60,921 60,764 60,744 60,736 35,775 35,736 35,733 9.29%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.68% -5.01% 10.77% 11.49% 0.94% 8.28% 5.75% -
ROE 0.18% -1.30% 2.80% 3.59% 0.30% 3.05% 2.38% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 206.21 253.44 266.84 302.48 471.99 518.41 532.61 -14.62%
EPS 1.00 -12.69 28.73 34.76 4.45 42.92 30.61 -43.44%
DPS 100.00 185.00 15.00 40.00 35.00 35.00 35.00 19.11%
NAPS 8.00 9.74 10.25 9.68 14.69 14.07 12.84 -7.57%
Adjusted Per Share Value based on latest NOSH - 60,736
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 203.69 249.69 262.81 297.87 273.78 300.38 308.58 -6.68%
EPS 1.39 -12.50 28.30 34.23 2.58 24.87 17.73 -34.56%
DPS 98.78 182.27 14.77 39.39 20.30 20.28 20.28 30.18%
NAPS 7.9022 9.5962 10.0954 9.5327 8.5211 8.1526 7.4393 1.01%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 9.40 10.20 10.50 7.65 19.10 13.00 17.70 -
P/RPS 4.56 4.02 3.93 2.53 4.05 2.51 3.32 5.42%
P/EPS 669.78 -80.38 36.55 22.01 429.21 30.29 57.82 50.39%
EY 0.15 -1.24 2.74 4.54 0.23 3.30 1.73 -33.45%
DY 10.64 18.14 1.43 5.23 1.83 2.69 1.98 32.32%
P/NAPS 1.18 1.05 1.02 0.79 1.30 0.92 1.38 -2.57%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 22/05/06 18/05/05 26/05/04 27/05/03 29/05/02 18/05/01 25/05/00 -
Price 9.65 9.90 10.10 8.25 18.10 13.10 17.80 -
P/RPS 4.68 3.91 3.79 2.73 3.83 2.53 3.34 5.78%
P/EPS 687.59 -78.01 35.15 23.73 406.74 30.52 58.15 50.90%
EY 0.15 -1.28 2.84 4.21 0.25 3.28 1.72 -33.39%
DY 10.36 18.69 1.49 4.85 1.93 2.67 1.97 31.85%
P/NAPS 1.21 1.02 0.99 0.85 1.23 0.93 1.39 -2.28%

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