[PANAMY] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -77.89%
YoY- 18.54%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 205,541 155,931 156,610 140,974 139,847 183,744 192,128 1.13%
PBT 24,584 14,917 14,842 13,681 11,726 7,285 -16,147 -
Tax -5,292 -3,015 -2,951 -3,381 -3,037 -459 -100 93.70%
NP 19,292 11,902 11,891 10,300 8,689 6,826 -16,247 -
-
NP to SH 19,292 11,902 11,891 10,300 8,689 6,826 -16,247 -
-
Tax Rate 21.53% 20.21% 19.88% 24.71% 25.90% 6.30% - -
Total Cost 186,249 144,029 144,719 130,674 131,158 176,918 208,375 -1.85%
-
Net Worth 633,621 601,646 603,468 632,211 654,409 546,915 586,714 1.28%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 633,621 601,646 603,468 632,211 654,409 546,915 586,714 1.28%
NOSH 60,287 59,510 59,455 60,731 60,762 60,768 60,736 -0.12%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.39% 7.63% 7.59% 7.31% 6.21% 3.71% -8.46% -
ROE 3.04% 1.98% 1.97% 1.63% 1.33% 1.25% -2.77% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 340.93 262.02 263.41 232.13 230.15 302.37 316.33 1.25%
EPS 32.00 20.00 20.00 16.96 14.30 11.24 -26.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.51 10.11 10.15 10.41 10.77 9.00 9.66 1.41%
Adjusted Per Share Value based on latest NOSH - 60,731
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 338.36 256.69 257.81 232.07 230.22 302.48 316.28 1.13%
EPS 31.76 19.59 19.58 16.96 14.30 11.24 -26.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.4307 9.9043 9.9343 10.4075 10.7729 9.0033 9.6585 1.28%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 17.98 11.90 11.60 11.30 10.00 10.90 10.20 -
P/RPS 5.27 4.54 4.40 4.87 4.34 3.60 3.22 8.55%
P/EPS 56.19 59.50 58.00 66.63 69.93 97.04 -38.13 -
EY 1.78 1.68 1.72 1.50 1.43 1.03 -2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.18 1.14 1.09 0.93 1.21 1.06 8.29%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 19/08/09 21/08/08 22/08/07 23/08/06 24/08/05 24/08/04 -
Price 19.48 12.80 11.70 11.60 10.80 11.80 10.30 -
P/RPS 5.71 4.89 4.44 5.00 4.69 3.90 3.26 9.78%
P/EPS 60.88 64.00 58.50 68.40 75.52 105.05 -38.50 -
EY 1.64 1.56 1.71 1.46 1.32 0.95 -2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.27 1.15 1.11 1.00 1.31 1.07 9.55%

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