[TOMYPAK] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -70.44%
YoY- 108.67%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 116,497 115,476 110,784 98,524 97,162 98,428 94,632 14.82%
PBT 750 1,408 1,696 1,133 1,906 2,248 1,608 -39.77%
Tax -18 -18 -20 -575 -18 0 0 -
NP 732 1,390 1,676 558 1,888 2,248 1,608 -40.73%
-
NP to SH 732 1,390 1,676 558 1,888 2,248 1,608 -40.73%
-
Tax Rate 2.40% 1.28% 1.18% 50.75% 0.94% 0.00% 0.00% -
Total Cost 115,765 114,086 109,108 97,966 95,274 96,180 93,024 15.65%
-
Net Worth 47,686 47,531 47,486 47,031 49,061 48,626 48,200 -0.71%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 47,686 47,531 47,486 47,031 49,061 48,626 48,200 -0.71%
NOSH 40,072 39,942 39,904 39,857 39,887 39,858 20,000 58.72%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.63% 1.20% 1.51% 0.57% 1.94% 2.28% 1.70% -
ROE 1.54% 2.92% 3.53% 1.19% 3.85% 4.62% 3.34% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 290.71 289.11 277.62 247.19 243.59 246.95 473.16 -27.66%
EPS 1.83 3.48 4.20 1.40 4.73 5.64 8.04 -62.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.19 1.18 1.23 1.22 2.41 -37.44%
Adjusted Per Share Value based on latest NOSH - 39,860
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 27.02 26.79 25.70 22.85 22.54 22.83 21.95 14.81%
EPS 0.17 0.32 0.39 0.13 0.44 0.52 0.37 -40.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1106 0.1103 0.1101 0.1091 0.1138 0.1128 0.1118 -0.71%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.32 0.35 0.38 0.41 0.38 0.29 0.66 -
P/RPS 0.11 0.12 0.14 0.17 0.16 0.12 0.14 -14.81%
P/EPS 17.52 10.06 9.05 29.29 8.03 5.14 8.21 65.52%
EY 5.71 9.94 11.05 3.41 12.46 19.45 12.18 -39.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.32 0.35 0.31 0.24 0.27 0.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/11/04 20/08/04 27/05/04 01/03/04 17/11/03 28/08/03 19/05/03 -
Price 0.26 0.28 0.32 0.40 0.42 0.42 0.28 -
P/RPS 0.09 0.10 0.12 0.16 0.17 0.17 0.06 30.94%
P/EPS 14.23 8.05 7.62 28.57 8.87 7.45 3.48 155.05%
EY 7.03 12.43 13.13 3.50 11.27 13.43 28.71 -60.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.27 0.34 0.34 0.34 0.12 49.62%

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