[PANAMY] YoY Annual (Unaudited) Result on 31-Mar-2002 [#4]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
YoY- -39.25%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 702,208 768,148 809,893 806,374 841,891 806,602 -2.73%
PBT -42,657 63,109 73,477 27,935 73,693 71,105 -
Tax 37,783 -9,500 -9,300 7,298 -15,700 -18,870 -
NP -4,874 53,609 64,177 35,233 57,993 52,235 -
-
NP to SH -4,874 53,609 64,177 35,233 57,993 52,235 -
-
Tax Rate - 15.05% 12.66% -26.12% 21.30% 26.54% -
Total Cost 707,082 714,539 745,716 771,141 783,898 754,367 -1.28%
-
Net Worth 591,929 622,654 592,868 524,921 502,748 458,816 5.22%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 121,546 9,112 30,372 17,866 17,865 - -
Div Payout % 0.00% 17.00% 47.33% 50.71% 30.81% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 591,929 622,654 592,868 524,921 502,748 458,816 5.22%
NOSH 60,773 60,746 60,744 35,733 35,731 35,733 11.19%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -0.69% 6.98% 7.92% 4.37% 6.89% 6.48% -
ROE -0.82% 8.61% 10.82% 6.71% 11.54% 11.38% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,155.46 1,264.51 1,333.27 2,256.65 2,356.13 2,257.28 -12.52%
EPS -8.02 88.25 105.65 98.60 162.30 146.18 -
DPS 200.00 15.00 50.00 50.00 50.00 0.00 -
NAPS 9.74 10.25 9.76 14.69 14.07 12.84 -5.37%
Adjusted Per Share Value based on latest NOSH - 35,775
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,138.56 1,245.48 1,313.16 1,307.46 1,365.04 1,307.83 -2.73%
EPS -7.90 86.92 104.06 57.13 94.03 84.69 -
DPS 197.08 14.77 49.25 28.97 28.97 0.00 -
NAPS 9.5976 10.0957 9.6128 8.5111 8.1516 7.4393 5.22%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
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 0.88 0.83 0.57 0.85 0.55 0.78 2.44%
P/EPS -127.18 11.90 7.24 19.37 8.01 12.11 -
EY -0.79 8.40 13.81 5.16 12.48 8.26 -
DY 19.61 1.43 6.54 2.62 3.85 0.00 -
P/NAPS 1.05 1.02 0.78 1.30 0.92 1.38 -5.31%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
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 0.86 0.80 0.62 0.80 0.56 0.79 1.71%
P/EPS -123.44 11.44 7.81 18.36 8.07 12.18 -
EY -0.81 8.74 12.81 5.45 12.39 8.21 -
DY 20.20 1.49 6.06 2.76 3.82 0.00 -
P/NAPS 1.02 0.99 0.85 1.23 0.93 1.39 -5.99%

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