[TOMYPAK] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 72.91%
YoY- -64.52%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 87,233 39,668 148,953 111,724 72,600 37,353 152,820 -31.21%
PBT 1,742 580 921 2,005 1,131 1,102 6,093 -56.63%
Tax -230 -88 617 -65 -9 -4 -351 -24.57%
NP 1,512 492 1,538 1,940 1,122 1,098 5,742 -58.95%
-
NP to SH 1,512 492 1,538 1,940 1,122 1,098 5,742 -58.95%
-
Tax Rate 13.20% 15.17% -66.99% 3.24% 0.80% 0.36% 5.76% -
Total Cost 85,721 39,176 147,415 109,784 71,478 36,255 147,078 -30.24%
-
Net Worth 53,779 52,800 52,731 53,071 52,345 51,905 51,741 2.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 399 - - - 799 -
Div Payout % - - 25.97% - - - 13.93% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 53,779 52,800 52,731 53,071 52,345 51,905 51,741 2.61%
NOSH 40,000 39,999 39,948 40,000 40,071 39,927 39,986 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.73% 1.24% 1.03% 1.74% 1.55% 2.94% 3.76% -
ROE 2.81% 0.93% 2.92% 3.66% 2.14% 2.12% 11.10% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 218.08 99.17 372.87 279.31 181.18 93.55 382.18 -31.22%
EPS 3.78 1.23 3.85 4.85 2.80 2.75 14.36 -58.96%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.3445 1.32 1.32 1.3268 1.3063 1.30 1.294 2.58%
Adjusted Per Share Value based on latest NOSH - 39,951
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.45 9.30 34.92 26.19 17.02 8.76 35.83 -31.21%
EPS 0.35 0.12 0.36 0.45 0.26 0.26 1.35 -59.37%
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.19 -
NAPS 0.1261 0.1238 0.1236 0.1244 0.1227 0.1217 0.1213 2.62%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.22 0.22 0.25 0.29 0.34 0.34 0.30 -
P/RPS 0.10 0.22 0.07 0.10 0.19 0.36 0.08 16.05%
P/EPS 5.82 17.89 6.49 5.98 12.14 12.36 2.09 98.05%
EY 17.18 5.59 15.40 16.72 8.24 8.09 47.87 -49.52%
DY 0.00 0.00 4.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.16 0.17 0.19 0.22 0.26 0.26 0.23 -21.50%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 06/05/08 29/02/08 29/11/07 27/08/07 30/05/07 27/02/07 -
Price 0.23 0.23 0.25 0.27 0.31 0.34 0.36 -
P/RPS 0.11 0.23 0.07 0.10 0.17 0.36 0.09 14.32%
P/EPS 6.08 18.70 6.49 5.57 11.07 12.36 2.51 80.46%
EY 16.43 5.35 15.40 17.96 9.03 8.09 39.89 -44.67%
DY 0.00 0.00 4.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.17 0.17 0.19 0.20 0.24 0.26 0.28 -28.32%

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