[TOMYPAK] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -24.91%
YoY- 4.23%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 120,086 87,373 57,738 27,696 98,524 72,872 49,214 80.75%
PBT -1,894 563 704 424 1,133 1,430 1,124 -
Tax 450 -14 -9 -5 -575 -14 0 -
NP -1,444 549 695 419 558 1,416 1,124 -
-
NP to SH -1,444 549 695 419 558 1,416 1,124 -
-
Tax Rate - 2.49% 1.28% 1.18% 50.75% 0.98% 0.00% -
Total Cost 121,530 86,824 57,043 27,277 97,966 71,456 48,090 85.01%
-
Net Worth 45,600 47,686 47,531 47,486 47,031 49,061 48,626 -4.17%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 45,600 47,686 47,531 47,486 47,031 49,061 48,626 -4.17%
NOSH 40,000 40,072 39,942 39,904 39,857 39,887 39,858 0.23%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -1.20% 0.63% 1.20% 1.51% 0.57% 1.94% 2.28% -
ROE -3.17% 1.15% 1.46% 0.88% 1.19% 2.89% 2.31% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 300.22 218.03 144.55 69.41 247.19 182.69 123.47 80.33%
EPS -3.61 1.37 1.74 1.05 1.40 3.55 2.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.19 1.19 1.19 1.18 1.23 1.22 -4.40%
Adjusted Per Share Value based on latest NOSH - 39,904
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 28.15 20.48 13.54 6.49 23.10 17.08 11.54 80.72%
EPS -0.34 0.13 0.16 0.10 0.13 0.33 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.1118 0.1114 0.1113 0.1103 0.115 0.114 -4.17%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.25 0.32 0.35 0.38 0.41 0.38 0.29 -
P/RPS 0.08 0.15 0.24 0.55 0.17 0.21 0.23 -50.38%
P/EPS -6.93 23.36 20.11 36.19 29.29 10.70 10.28 -
EY -14.44 4.28 4.97 2.76 3.41 9.34 9.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.29 0.32 0.35 0.31 0.24 -5.61%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/03/05 19/11/04 20/08/04 27/05/04 01/03/04 17/11/03 28/08/03 -
Price 0.25 0.26 0.28 0.32 0.40 0.42 0.42 -
P/RPS 0.08 0.12 0.19 0.46 0.16 0.23 0.34 -61.71%
P/EPS -6.93 18.98 16.09 30.48 28.57 11.83 14.89 -
EY -14.44 5.27 6.21 3.28 3.50 8.45 6.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.24 0.27 0.34 0.34 0.34 -25.09%

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