[TOMYPAK] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -64.27%
YoY- -241.53%
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 134,538 134,570 125,902 135,220 120,086 116,497 115,476 10.69%
PBT 718 -901 -2,634 -2,352 -1,894 750 1,408 -36.09%
Tax -395 -18 -18 -20 450 -18 -18 679.42%
NP 323 -920 -2,652 -2,372 -1,444 732 1,390 -62.10%
-
NP to SH 323 -920 -2,652 -2,372 -1,444 732 1,390 -62.10%
-
Tax Rate 55.01% - - - - 2.40% 1.28% -
Total Cost 134,215 135,490 128,554 137,592 121,530 115,765 114,086 11.40%
-
Net Worth 45,858 44,670 44,333 44,875 45,600 47,686 47,531 -2.35%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 45,858 44,670 44,333 44,875 45,600 47,686 47,531 -2.35%
NOSH 39,876 39,884 39,939 40,067 40,000 40,072 39,942 -0.10%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.24% -0.68% -2.11% -1.75% -1.20% 0.63% 1.20% -
ROE 0.70% -2.06% -5.98% -5.29% -3.17% 1.54% 2.92% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 337.39 337.40 315.23 337.48 300.22 290.71 289.11 10.81%
EPS 0.81 -2.31 -6.64 -5.92 -3.61 1.83 3.48 -62.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 1.11 1.12 1.14 1.19 1.19 -2.24%
Adjusted Per Share Value based on latest NOSH - 40,067
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 31.21 31.21 29.20 31.37 27.85 27.02 26.79 10.68%
EPS 0.07 -0.21 -0.62 -0.55 -0.33 0.17 0.32 -63.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1064 0.1036 0.1028 0.1041 0.1058 0.1106 0.1103 -2.36%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.21 0.25 0.22 0.25 0.25 0.32 0.35 -
P/RPS 0.06 0.07 0.07 0.07 0.08 0.11 0.12 -36.92%
P/EPS 25.93 -10.84 -3.31 -4.22 -6.93 17.52 10.06 87.66%
EY 3.86 -9.23 -30.18 -23.68 -14.44 5.71 9.94 -46.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.20 0.22 0.22 0.27 0.29 -27.17%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 29/11/05 25/08/05 26/05/05 25/03/05 19/11/04 20/08/04 -
Price 0.24 0.25 0.25 0.19 0.25 0.26 0.28 -
P/RPS 0.07 0.07 0.08 0.06 0.08 0.09 0.10 -21.11%
P/EPS 29.63 -10.84 -3.77 -3.21 -6.93 14.23 8.05 137.82%
EY 3.38 -9.23 -26.56 -31.16 -14.44 7.03 12.43 -57.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.23 0.17 0.22 0.22 0.24 -8.49%

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