[TOMYPAK] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -65.57%
YoY- -85.68%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 94,632 89,978 90,736 89,510 88,044 87,669 89,033 4.15%
PBT 1,608 -5,680 673 252 732 1,299 2,393 -23.30%
Tax 0 -759 0 0 0 0 0 -
NP 1,608 -6,439 673 252 732 1,299 2,393 -23.30%
-
NP to SH 1,608 -6,439 673 252 732 1,299 2,393 -23.30%
-
Tax Rate 0.00% - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 93,024 96,417 90,062 89,258 87,312 86,370 86,640 4.85%
-
Net Worth 48,200 47,650 54,492 54,200 53,905 53,875 54,448 -7.81%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 48,200 47,650 54,492 54,200 53,905 53,875 54,448 -7.81%
NOSH 20,000 19,937 19,960 20,000 19,891 19,953 19,944 0.18%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.70% -7.16% 0.74% 0.28% 0.83% 1.48% 2.69% -
ROE 3.34% -13.51% 1.24% 0.46% 1.36% 2.41% 4.40% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 473.16 451.30 454.58 447.55 442.63 439.36 446.41 3.95%
EPS 8.04 -16.15 3.37 1.26 3.68 6.51 12.00 -23.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.39 2.73 2.71 2.71 2.70 2.73 -7.98%
Adjusted Per Share Value based on latest NOSH - 19,655
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 21.95 20.87 21.05 20.76 20.42 20.34 20.65 4.15%
EPS 0.37 -1.49 0.16 0.06 0.17 0.30 0.56 -24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1118 0.1105 0.1264 0.1257 0.125 0.125 0.1263 -7.81%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.66 0.64 0.74 0.86 0.95 0.85 0.66 -
P/RPS 0.14 0.14 0.16 0.19 0.21 0.19 0.15 -4.49%
P/EPS 8.21 -1.98 21.94 68.25 25.82 13.06 5.50 30.64%
EY 12.18 -50.46 4.56 1.47 3.87 7.66 18.18 -23.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.27 0.32 0.35 0.31 0.24 8.17%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 19/05/03 27/02/03 28/11/02 29/08/02 29/05/02 27/02/02 05/12/01 -
Price 0.28 0.67 0.74 0.90 0.90 0.88 0.83 -
P/RPS 0.06 0.15 0.16 0.20 0.20 0.20 0.19 -53.65%
P/EPS 3.48 -2.07 21.94 71.43 24.46 13.52 6.92 -36.78%
EY 28.71 -48.20 4.56 1.40 4.09 7.40 14.46 58.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.28 0.27 0.33 0.33 0.33 0.30 -45.74%

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