[TOMYPAK] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 106.24%
YoY- 119.67%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 98,524 72,872 49,214 23,658 89,978 68,052 44,755 68.98%
PBT 1,133 1,430 1,124 402 -5,680 505 126 330.69%
Tax -575 -14 0 0 -759 0 0 -
NP 558 1,416 1,124 402 -6,439 505 126 168.94%
-
NP to SH 558 1,416 1,124 402 -6,439 505 126 168.94%
-
Tax Rate 50.75% 0.98% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 97,966 71,456 48,090 23,256 96,417 67,547 44,629 68.66%
-
Net Worth 47,031 49,061 48,626 48,200 47,650 54,492 54,200 -9.00%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 47,031 49,061 48,626 48,200 47,650 54,492 54,200 -9.00%
NOSH 39,857 39,887 39,858 20,000 19,937 19,960 20,000 58.16%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.57% 1.94% 2.28% 1.70% -7.16% 0.74% 0.28% -
ROE 1.19% 2.89% 2.31% 0.83% -13.51% 0.93% 0.23% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 247.19 182.69 123.47 118.29 451.30 340.93 223.78 6.83%
EPS 1.40 3.55 2.82 2.01 -16.15 2.53 0.63 70.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.23 1.22 2.41 2.39 2.73 2.71 -42.46%
Adjusted Per Share Value based on latest NOSH - 20,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 22.85 16.90 11.42 5.49 20.87 15.79 10.38 68.97%
EPS 0.13 0.33 0.26 0.09 -1.49 0.12 0.03 165.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1091 0.1138 0.1128 0.1118 0.1105 0.1264 0.1257 -8.98%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.41 0.38 0.29 0.66 0.64 0.74 0.86 -
P/RPS 0.17 0.21 0.23 0.56 0.14 0.22 0.38 -41.42%
P/EPS 29.29 10.70 10.28 32.84 -1.98 29.25 136.51 -64.05%
EY 3.41 9.34 9.72 3.05 -50.46 3.42 0.73 178.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.24 0.27 0.27 0.27 0.32 6.13%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 01/03/04 17/11/03 28/08/03 19/05/03 27/02/03 28/11/02 29/08/02 -
Price 0.40 0.42 0.42 0.28 0.67 0.74 0.90 -
P/RPS 0.16 0.23 0.34 0.24 0.15 0.22 0.40 -45.62%
P/EPS 28.57 11.83 14.89 13.93 -2.07 29.25 142.86 -65.70%
EY 3.50 8.45 6.71 7.18 -48.20 3.42 0.70 191.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.34 0.12 0.28 0.27 0.33 2.00%

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