[TOMYPAK] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -2401.81%
YoY- -19952.18%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 74,424 167,157 155,799 143,360 166,674 180,418 185,064 -45.48%
PBT -27,112 -134,351 -125,533 -119,302 -4,636 5,386 6,572 -
Tax 0 -4,708 -4,594 -4,594 -138 -8 0 -
NP -27,112 -139,059 -130,127 -123,896 -4,774 5,378 6,572 -
-
NP to SH -27,280 -139,231 -130,413 -124,123 -4,961 4,670 6,196 -
-
Tax Rate - - - - - 0.15% 0.00% -
Total Cost 101,536 306,216 285,926 267,256 171,449 175,040 178,492 -31.32%
-
Net Worth 81,912 47,422 60,356 64,667 185,372 189,478 189,450 -42.79%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 81,912 47,422 60,356 64,667 185,372 189,478 189,450 -42.79%
NOSH 431,116 431,116 431,116 431,116 431,116 430,826 430,571 0.08%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -36.43% -83.19% -83.52% -86.42% -2.86% 2.98% 3.55% -
ROE -33.30% -293.59% -216.07% -191.94% -2.68% 2.46% 3.27% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 17.26 38.77 36.14 33.25 38.66 41.90 42.98 -45.53%
EPS -6.32 -32.30 -30.26 -28.81 -1.15 1.08 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.11 0.14 0.15 0.43 0.44 0.44 -42.84%
Adjusted Per Share Value based on latest NOSH - 431,116
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 17.26 38.77 36.14 33.25 38.66 41.85 42.93 -45.49%
EPS -6.32 -32.30 -30.26 -28.81 -1.15 1.08 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.11 0.14 0.15 0.43 0.4395 0.4394 -42.78%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.40 0.38 0.455 0.42 0.555 0.505 0.605 -
P/RPS 2.32 0.98 1.26 1.26 1.44 1.21 1.41 39.33%
P/EPS -6.32 -1.18 -1.50 -1.46 -48.22 46.57 42.04 -
EY -15.82 -84.99 -66.48 -68.55 -2.07 2.15 2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 3.45 3.25 2.80 1.29 1.15 1.38 32.68%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 28/02/22 30/11/21 30/08/21 25/05/21 -
Price 0.40 0.405 0.395 0.395 0.535 0.54 0.56 -
P/RPS 2.32 1.04 1.09 1.19 1.38 1.29 1.30 47.07%
P/EPS -6.32 -1.25 -1.31 -1.37 -46.49 49.79 38.92 -
EY -15.82 -79.74 -76.58 -72.89 -2.15 2.01 2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 3.68 2.82 2.63 1.24 1.23 1.27 40.23%

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