[PANAMY] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 128.4%
YoY- 1123.09%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 281,348 139,847 644,872 519,246 364,524 183,744 702,208 -45.62%
PBT 25,017 11,726 48,590 42,524 16,119 7,285 -42,657 -
Tax -6,507 -3,037 -13,036 -7,825 -927 -459 37,783 -
NP 18,510 8,689 35,554 34,699 15,192 6,826 -4,874 -
-
NP to SH 18,510 8,689 35,554 34,699 15,192 6,826 -4,874 -
-
Tax Rate 26.01% 25.90% 26.83% 18.40% 5.75% 6.30% - -
Total Cost 262,838 131,158 609,318 484,547 349,332 176,918 707,082 -48.27%
-
Net Worth 603,230 654,409 645,702 485,927 486,003 546,915 591,929 1.26%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 69,854 - - - 121,546 -
Div Payout % - - 196.48% - - - 0.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 603,230 654,409 645,702 485,927 486,003 546,915 591,929 1.26%
NOSH 60,748 60,762 60,743 60,740 60,750 60,768 60,773 -0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.58% 6.21% 5.51% 6.68% 4.17% 3.71% -0.69% -
ROE 3.07% 1.33% 5.51% 7.14% 3.13% 1.25% -0.82% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 463.14 230.15 1,061.63 854.85 600.04 302.37 1,155.46 -45.60%
EPS 30.47 14.30 59.00 57.12 25.01 11.24 -8.02 -
DPS 0.00 0.00 115.00 0.00 0.00 0.00 200.00 -
NAPS 9.93 10.77 10.63 8.00 8.00 9.00 9.74 1.29%
Adjusted Per Share Value based on latest NOSH - 60,736
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 463.16 230.22 1,061.59 854.79 600.08 302.48 1,155.98 -45.62%
EPS 30.47 14.30 58.53 57.12 25.01 11.24 -8.02 -
DPS 0.00 0.00 115.00 0.00 0.00 0.00 200.09 -
NAPS 9.9304 10.7729 10.6296 7.9994 8.0006 9.0033 9.7444 1.26%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 9.40 10.00 9.40 9.70 9.70 10.90 10.20 -
P/RPS 2.03 4.34 0.89 1.13 1.62 3.60 0.88 74.49%
P/EPS 30.85 69.93 16.06 16.98 38.79 97.04 -127.18 -
EY 3.24 1.43 6.23 5.89 2.58 1.03 -0.79 -
DY 0.00 0.00 12.23 0.00 0.00 0.00 19.61 -
P/NAPS 0.95 0.93 0.88 1.21 1.21 1.21 1.05 -6.44%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 23/08/06 22/05/06 22/02/06 18/11/05 24/08/05 18/05/05 -
Price 9.50 10.80 9.65 10.00 8.70 11.80 9.90 -
P/RPS 2.05 4.69 0.91 1.17 1.45 3.90 0.86 78.35%
P/EPS 31.18 75.52 16.49 17.51 34.79 105.05 -123.44 -
EY 3.21 1.32 6.07 5.71 2.87 0.95 -0.81 -
DY 0.00 0.00 11.92 0.00 0.00 0.00 20.20 -
P/NAPS 0.96 1.00 0.91 1.25 1.09 1.31 1.02 -3.95%

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