[TOMYPAK] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 394.12%
YoY- 369.14%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 152,820 116,226 78,277 39,782 134,538 100,928 62,951 80.33%
PBT 6,093 5,502 3,969 1,621 718 -676 -1,317 -
Tax -351 -34 -29 -25 -395 -14 -9 1042.38%
NP 5,742 5,468 3,940 1,596 323 -690 -1,326 -
-
NP to SH 5,742 5,468 3,940 1,596 323 -690 -1,326 -
-
Tax Rate 5.76% 0.62% 0.73% 1.54% 55.01% - - -
Total Cost 147,078 110,758 74,337 38,186 134,215 101,618 64,277 73.38%
-
Net Worth 51,741 51,655 50,127 47,600 45,858 44,670 44,333 10.81%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 799 - - - - - - -
Div Payout % 13.93% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 51,741 51,655 50,127 47,600 45,858 44,670 44,333 10.81%
NOSH 39,986 39,999 39,999 39,999 39,876 39,884 39,939 0.07%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.76% 4.70% 5.03% 4.01% 0.24% -0.68% -2.11% -
ROE 11.10% 10.59% 7.86% 3.35% 0.70% -1.54% -2.99% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 382.18 290.57 195.69 99.46 337.39 253.05 157.61 80.20%
EPS 14.36 13.67 9.85 3.99 0.81 -1.73 -3.32 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.294 1.2914 1.2532 1.19 1.15 1.12 1.11 10.73%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.45 26.96 18.16 9.23 31.21 23.41 14.60 80.36%
EPS 1.33 1.27 0.91 0.37 0.07 -0.16 -0.31 -
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1198 0.1163 0.1104 0.1064 0.1036 0.1028 10.83%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.30 0.25 0.25 0.23 0.21 0.25 0.22 -
P/RPS 0.08 0.09 0.13 0.23 0.06 0.10 0.14 -31.06%
P/EPS 2.09 1.83 2.54 5.76 25.93 -14.45 -6.63 -
EY 47.87 54.68 39.40 17.35 3.86 -6.92 -15.09 -
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.20 0.19 0.18 0.22 0.20 9.73%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 27/11/06 21/08/06 30/05/06 22/02/06 29/11/05 25/08/05 -
Price 0.36 0.34 0.23 0.23 0.24 0.25 0.25 -
P/RPS 0.09 0.12 0.12 0.23 0.07 0.10 0.16 -31.78%
P/EPS 2.51 2.49 2.34 5.76 29.63 -14.45 -7.53 -
EY 39.89 40.21 42.83 17.35 3.38 -6.92 -13.28 -
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.18 0.19 0.21 0.22 0.23 13.97%

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