[TOMYPAK] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 39.8%
YoY- 792.06%
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 110,784 98,524 97,162 98,428 94,632 89,978 90,736 14.22%
PBT 1,696 1,133 1,906 2,248 1,608 -5,680 673 85.08%
Tax -20 -575 -18 0 0 -759 0 -
NP 1,676 558 1,888 2,248 1,608 -6,439 673 83.62%
-
NP to SH 1,676 558 1,888 2,248 1,608 -6,439 673 83.62%
-
Tax Rate 1.18% 50.75% 0.94% 0.00% 0.00% - 0.00% -
Total Cost 109,108 97,966 95,274 96,180 93,024 96,417 90,062 13.62%
-
Net Worth 47,486 47,031 49,061 48,626 48,200 47,650 54,492 -8.75%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 47,486 47,031 49,061 48,626 48,200 47,650 54,492 -8.75%
NOSH 39,904 39,857 39,887 39,858 20,000 19,937 19,960 58.63%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.51% 0.57% 1.94% 2.28% 1.70% -7.16% 0.74% -
ROE 3.53% 1.19% 3.85% 4.62% 3.34% -13.51% 1.24% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 277.62 247.19 243.59 246.95 473.16 451.30 454.58 -27.99%
EPS 4.20 1.40 4.73 5.64 8.04 -16.15 3.37 15.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.23 1.22 2.41 2.39 2.73 -42.48%
Adjusted Per Share Value based on latest NOSH - 39,889
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 25.70 22.85 22.54 22.83 21.95 20.87 21.05 14.21%
EPS 0.39 0.13 0.44 0.52 0.37 -1.49 0.16 81.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.1091 0.1138 0.1128 0.1118 0.1105 0.1264 -8.78%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.38 0.41 0.38 0.29 0.66 0.64 0.74 -
P/RPS 0.14 0.17 0.16 0.12 0.14 0.14 0.16 -8.50%
P/EPS 9.05 29.29 8.03 5.14 8.21 -1.98 21.94 -44.55%
EY 11.05 3.41 12.46 19.45 12.18 -50.46 4.56 80.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.31 0.24 0.27 0.27 0.27 11.98%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 01/03/04 17/11/03 28/08/03 19/05/03 27/02/03 28/11/02 -
Price 0.32 0.40 0.42 0.42 0.28 0.67 0.74 -
P/RPS 0.12 0.16 0.17 0.17 0.06 0.15 0.16 -17.43%
P/EPS 7.62 28.57 8.87 7.45 3.48 -2.07 21.94 -50.55%
EY 13.13 3.50 11.27 13.43 28.71 -48.20 4.56 102.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.34 0.34 0.12 0.28 0.27 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