[TOMYPAK] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -48.91%
YoY- -71.52%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 158,672 148,953 148,965 145,200 149,412 152,820 154,968 1.58%
PBT 2,320 921 2,673 2,262 4,408 6,093 7,336 -53.54%
Tax -352 617 -86 -18 -16 -351 -45 293.55%
NP 1,968 1,538 2,586 2,244 4,392 5,742 7,290 -58.19%
-
NP to SH 1,968 1,538 2,586 2,244 4,392 5,742 7,290 -58.19%
-
Tax Rate 15.17% -66.99% 3.22% 0.80% 0.36% 5.76% 0.61% -
Total Cost 156,704 147,415 146,378 142,956 145,020 147,078 147,677 4.03%
-
Net Worth 52,800 52,731 53,071 52,345 51,905 51,741 51,655 1.47%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 399 - - - 799 - -
Div Payout % - 25.97% - - - 13.93% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 52,800 52,731 53,071 52,345 51,905 51,741 51,655 1.47%
NOSH 39,999 39,948 39,999 40,071 39,927 39,986 39,999 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.24% 1.03% 1.74% 1.55% 2.94% 3.76% 4.70% -
ROE 3.73% 2.92% 4.87% 4.29% 8.46% 11.10% 14.11% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 396.68 372.87 372.41 362.35 374.21 382.18 387.42 1.58%
EPS 4.92 3.85 6.47 5.60 11.00 14.36 18.23 -58.20%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.32 1.32 1.3268 1.3063 1.30 1.294 1.2914 1.46%
Adjusted Per Share Value based on latest NOSH - 38,333
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 36.80 34.55 34.55 33.68 34.66 35.45 35.95 1.56%
EPS 0.46 0.36 0.60 0.52 1.02 1.33 1.69 -57.96%
DPS 0.00 0.09 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.1225 0.1223 0.1231 0.1214 0.1204 0.12 0.1198 1.49%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.22 0.25 0.29 0.34 0.34 0.30 0.25 -
P/RPS 0.06 0.07 0.08 0.09 0.09 0.08 0.06 0.00%
P/EPS 4.47 6.49 4.48 6.07 3.09 2.09 1.37 119.82%
EY 22.36 15.40 22.30 16.47 32.35 47.87 72.91 -54.49%
DY 0.00 4.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.17 0.19 0.22 0.26 0.26 0.23 0.19 -7.14%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 06/05/08 29/02/08 29/11/07 27/08/07 30/05/07 27/02/07 27/11/06 -
Price 0.23 0.25 0.27 0.31 0.34 0.36 0.34 -
P/RPS 0.06 0.07 0.07 0.09 0.09 0.09 0.09 -23.66%
P/EPS 4.67 6.49 4.18 5.54 3.09 2.51 1.87 83.96%
EY 21.39 15.40 23.95 18.06 32.35 39.89 53.61 -45.77%
DY 0.00 4.00 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.17 0.19 0.20 0.24 0.26 0.28 0.26 -24.64%

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