[PANAMY] YoY Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 240.05%
YoY- 142.01%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 156,610 140,974 139,847 183,744 192,128 196,777 216,282 -5.23%
PBT 14,842 13,681 11,726 7,285 -16,147 11,670 15,389 -0.60%
Tax -2,951 -3,381 -3,037 -459 -100 -3,186 -4,309 -6.10%
NP 11,891 10,300 8,689 6,826 -16,247 8,484 11,080 1.18%
-
NP to SH 11,891 10,300 8,689 6,826 -16,247 8,484 11,080 1.18%
-
Tax Rate 19.88% 24.71% 25.90% 6.30% - 27.30% 28.00% -
Total Cost 144,719 130,674 131,158 176,918 208,375 188,293 205,202 -5.64%
-
Net Worth 603,468 632,211 654,409 546,915 586,714 604,264 545,064 1.70%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 603,468 632,211 654,409 546,915 586,714 604,264 545,064 1.70%
NOSH 59,455 60,731 60,762 60,768 60,736 60,730 35,741 8.84%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.59% 7.31% 6.21% 3.71% -8.46% 4.31% 5.12% -
ROE 1.97% 1.63% 1.33% 1.25% -2.77% 1.40% 2.03% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 263.41 232.13 230.15 302.37 316.33 324.02 605.12 -12.93%
EPS 20.00 16.96 14.30 11.24 -26.75 13.97 31.00 -7.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.15 10.41 10.77 9.00 9.66 9.95 15.25 -6.55%
Adjusted Per Share Value based on latest NOSH - 60,768
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 257.81 232.07 230.22 302.48 316.28 323.94 356.04 -5.23%
EPS 19.58 16.96 14.30 11.24 -26.75 13.97 18.24 1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9343 10.4075 10.7729 9.0033 9.6585 9.9474 8.9729 1.70%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 11.60 11.30 10.00 10.90 10.20 8.95 17.30 -
P/RPS 4.40 4.87 4.34 3.60 3.22 2.76 2.86 7.43%
P/EPS 58.00 66.63 69.93 97.04 -38.13 64.07 55.81 0.64%
EY 1.72 1.50 1.43 1.03 -2.62 1.56 1.79 -0.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.09 0.93 1.21 1.06 0.90 1.13 0.14%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 21/08/08 22/08/07 23/08/06 24/08/05 24/08/04 29/08/03 28/08/02 -
Price 11.70 11.60 10.80 11.80 10.30 11.50 17.50 -
P/RPS 4.44 5.00 4.69 3.90 3.26 3.55 2.89 7.41%
P/EPS 58.50 68.40 75.52 105.05 -38.50 82.32 56.45 0.59%
EY 1.71 1.46 1.32 0.95 -2.60 1.21 1.77 -0.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.11 1.00 1.31 1.07 1.16 1.15 0.00%

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