[PANAMY] QoQ Quarter Result on 31-Mar-2006 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -95.62%
YoY- 111.09%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 143,351 141,501 139,847 125,626 154,722 180,780 183,744 -15.21%
PBT 17,948 13,291 11,726 6,066 26,406 8,834 7,285 82.11%
Tax -2,599 -3,470 -3,037 -5,211 -6,898 -468 -459 216.68%
NP 15,349 9,821 8,689 855 19,508 8,366 6,826 71.38%
-
NP to SH 15,349 9,821 8,689 855 19,508 8,366 6,826 71.38%
-
Tax Rate 14.48% 26.11% 25.90% 85.91% 26.12% 5.30% 6.30% -
Total Cost 128,002 131,680 131,158 124,771 135,214 172,414 176,918 -19.35%
-
Net Worth 618,333 603,107 654,409 487,368 485,894 485,915 546,915 8.50%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 60,921 - - - -
Div Payout % - - - 7,125.27% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 618,333 603,107 654,409 487,368 485,894 485,915 546,915 8.50%
NOSH 60,740 60,735 60,762 60,921 60,736 60,739 60,768 -0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.71% 6.94% 6.21% 0.68% 12.61% 4.63% 3.71% -
ROE 2.48% 1.63% 1.33% 0.18% 4.01% 1.72% 1.25% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 236.01 232.98 230.15 206.21 254.74 297.63 302.37 -15.18%
EPS 25.27 16.17 14.30 1.00 32.11 13.77 11.24 71.36%
DPS 0.00 0.00 0.00 100.00 0.00 0.00 0.00 -
NAPS 10.18 9.93 10.77 8.00 8.00 8.00 9.00 8.53%
Adjusted Per Share Value based on latest NOSH - 60,921
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 235.99 232.94 230.22 206.81 254.70 297.60 302.48 -15.21%
EPS 25.27 16.17 14.30 1.41 32.11 13.77 11.24 71.36%
DPS 0.00 0.00 0.00 100.29 0.00 0.00 0.00 -
NAPS 10.179 9.9284 10.7729 8.0231 7.9988 7.9992 9.0033 8.50%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 9.80 9.40 10.00 9.40 9.70 9.70 10.90 -
P/RPS 4.15 4.03 4.34 4.56 3.81 3.26 3.60 9.91%
P/EPS 38.78 58.13 69.93 669.78 30.20 70.42 97.04 -45.65%
EY 2.58 1.72 1.43 0.15 3.31 1.42 1.03 84.13%
DY 0.00 0.00 0.00 10.64 0.00 0.00 0.00 -
P/NAPS 0.96 0.95 0.93 1.18 1.21 1.21 1.21 -14.26%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 23/08/06 22/05/06 22/02/06 18/11/05 24/08/05 -
Price 9.60 9.50 10.80 9.65 10.00 8.70 11.80 -
P/RPS 4.07 4.08 4.69 4.68 3.93 2.92 3.90 2.87%
P/EPS 37.99 58.75 75.52 687.59 31.13 63.16 105.05 -49.14%
EY 2.63 1.70 1.32 0.15 3.21 1.58 0.95 96.79%
DY 0.00 0.00 0.00 10.36 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 1.00 1.21 1.25 1.09 1.31 -19.80%

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