[PANAMY] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -76.64%
YoY- -71.84%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 180,780 183,744 153,999 177,527 178,554 192,128 162,091 7.53%
PBT 8,834 7,285 -50,494 8,014 15,970 -16,147 19,293 -40.56%
Tax -468 -459 42,783 -4,400 -500 -100 -1,841 -59.83%
NP 8,366 6,826 -7,711 3,614 15,470 -16,247 17,452 -38.72%
-
NP to SH 8,366 6,826 -7,711 3,614 15,470 -16,247 17,452 -38.72%
-
Tax Rate 5.30% 6.30% - 54.90% 3.13% - 9.54% -
Total Cost 172,414 176,918 161,710 173,913 163,084 208,375 144,639 12.41%
-
Net Worth 485,915 546,915 591,845 605,572 601,914 586,714 622,634 -15.22%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 112,414 9,110 - - 9,111 -
Div Payout % - - 0.00% 252.10% - - 52.21% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 485,915 546,915 591,845 605,572 601,914 586,714 622,634 -15.22%
NOSH 60,739 60,768 60,764 60,739 60,738 60,736 60,744 -0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.63% 3.71% -5.01% 2.04% 8.66% -8.46% 10.77% -
ROE 1.72% 1.25% -1.30% 0.60% 2.57% -2.77% 2.80% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 297.63 302.37 253.44 292.28 293.97 316.33 266.84 7.54%
EPS 13.77 11.24 -12.69 5.95 25.47 -26.75 28.73 -38.72%
DPS 0.00 0.00 185.00 15.00 0.00 0.00 15.00 -
NAPS 8.00 9.00 9.74 9.97 9.91 9.66 10.25 -15.21%
Adjusted Per Share Value based on latest NOSH - 60,739
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 297.60 302.48 253.51 292.25 293.94 316.28 266.84 7.53%
EPS 13.77 11.24 -12.69 5.95 25.47 -26.75 28.73 -38.72%
DPS 0.00 0.00 185.06 15.00 0.00 0.00 15.00 -
NAPS 7.9992 9.0033 9.743 9.969 9.9088 9.6585 10.2498 -15.22%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 9.70 10.90 10.20 10.50 10.20 10.20 10.50 -
P/RPS 3.26 3.60 4.02 3.59 3.47 3.22 3.93 -11.70%
P/EPS 70.42 97.04 -80.38 176.47 40.05 -38.13 36.55 54.77%
EY 1.42 1.03 -1.24 0.57 2.50 -2.62 2.74 -35.45%
DY 0.00 0.00 18.14 1.43 0.00 0.00 1.43 -
P/NAPS 1.21 1.21 1.05 1.05 1.03 1.06 1.02 12.04%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 24/08/05 18/05/05 23/02/05 08/11/04 24/08/04 26/05/04 -
Price 8.70 11.80 9.90 10.30 10.30 10.30 10.10 -
P/RPS 2.92 3.90 3.91 3.52 3.50 3.26 3.79 -15.94%
P/EPS 63.16 105.05 -78.01 173.11 40.44 -38.50 35.15 47.74%
EY 1.58 0.95 -1.28 0.58 2.47 -2.60 2.84 -32.33%
DY 0.00 0.00 18.69 1.46 0.00 0.00 1.49 -
P/NAPS 1.09 1.31 1.02 1.03 1.04 1.07 0.99 6.61%

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