[TOMYPAK] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Announcement Date
29-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -90.63%
YoY- -52.0%
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 87,669 89,033 88,016 83,208 78,875 77,690 73,700 12.23%
PBT 1,299 2,393 1,760 192 1,763 1,805 1,144 8.81%
Tax 0 0 0 0 285 0 0 -
NP 1,299 2,393 1,760 192 2,048 1,805 1,144 8.81%
-
NP to SH 1,299 2,393 1,760 192 2,048 1,805 1,144 8.81%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -16.17% 0.00% 0.00% -
Total Cost 86,370 86,640 86,256 83,016 76,827 75,885 72,556 12.28%
-
Net Worth 53,875 54,448 54,675 54,600 54,041 53,641 52,815 1.32%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 53,875 54,448 54,675 54,600 54,041 53,641 52,815 1.32%
NOSH 19,953 19,944 19,954 20,000 19,941 19,941 19,930 0.07%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 1.48% 2.69% 2.00% 0.23% 2.60% 2.32% 1.55% -
ROE 2.41% 4.40% 3.22% 0.35% 3.79% 3.37% 2.17% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 439.36 446.41 441.08 416.04 395.53 389.60 369.79 12.14%
EPS 6.51 12.00 8.82 0.96 10.27 9.05 5.74 8.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.73 2.74 2.73 2.71 2.69 2.65 1.25%
Adjusted Per Share Value based on latest NOSH - 20,000
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 20.34 20.65 20.42 19.30 18.30 18.02 17.10 12.22%
EPS 0.30 0.56 0.41 0.04 0.48 0.42 0.27 7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.125 0.1263 0.1268 0.1266 0.1254 0.1244 0.1225 1.35%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.85 0.66 0.67 0.65 0.77 0.98 1.35 -
P/RPS 0.19 0.15 0.15 0.16 0.19 0.25 0.37 -35.79%
P/EPS 13.06 5.50 7.60 67.71 7.50 10.82 23.52 -32.37%
EY 7.66 18.18 13.16 1.48 13.34 9.24 4.25 47.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.24 0.24 0.28 0.36 0.51 -28.17%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 05/12/01 03/10/01 29/05/01 27/02/01 29/11/00 25/08/00 -
Price 0.88 0.83 0.68 0.72 0.81 0.93 1.16 -
P/RPS 0.20 0.19 0.15 0.17 0.20 0.24 0.31 -25.27%
P/EPS 13.52 6.92 7.71 75.00 7.89 10.27 20.21 -23.45%
EY 7.40 14.46 12.97 1.33 12.68 9.73 4.95 30.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.25 0.26 0.30 0.35 0.44 -17.40%

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