[TOMYPAK] QoQ Cumulative Quarter Result on 31-Mar-2021

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021
Profit Trend
QoQ- 350.24%
YoY- 123.67%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 143,360 125,006 90,209 46,266 154,285 117,445 80,436 46.84%
PBT -119,302 -3,477 2,693 1,643 -483 -733 -2,520 1199.51%
Tax -4,594 -104 -4 0 -60 -9 -6 8168.75%
NP -123,896 -3,581 2,689 1,643 -543 -742 -2,526 1230.46%
-
NP to SH -124,123 -3,721 2,335 1,549 -619 -770 -2,526 1232.08%
-
Tax Rate - - 0.15% 0.00% - - - -
Total Cost 267,256 128,587 87,520 44,623 154,828 118,187 82,962 117.65%
-
Net Worth 64,667 185,372 189,478 189,450 189,444 186,702 179,808 -49.33%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 64,667 185,372 189,478 189,450 189,444 186,702 179,808 -49.33%
NOSH 431,116 431,116 430,826 430,571 430,552 429,382 420,359 1.69%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -86.42% -2.86% 2.98% 3.55% -0.35% -0.63% -3.14% -
ROE -191.94% -2.01% 1.23% 0.82% -0.33% -0.41% -1.40% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 33.25 29.00 20.95 10.75 35.83 27.68 19.24 43.86%
EPS -28.81 -0.86 0.54 0.36 -0.15 -0.18 -0.60 1211.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.43 0.44 0.44 0.44 0.44 0.43 -50.35%
Adjusted Per Share Value based on latest NOSH - 430,571
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 33.61 29.31 21.15 10.85 36.17 27.53 18.86 46.83%
EPS -29.10 -0.87 0.55 0.36 -0.15 -0.18 -0.59 1235.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1516 0.4346 0.4442 0.4441 0.4441 0.4377 0.4215 -49.33%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.42 0.555 0.505 0.605 0.73 0.71 0.465 -
P/RPS 1.26 1.91 2.41 5.63 2.04 2.57 2.42 -35.20%
P/EPS -1.46 -64.30 93.13 168.17 -507.76 -391.26 -76.98 -92.83%
EY -68.55 -1.56 1.07 0.59 -0.20 -0.26 -1.30 1296.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.29 1.15 1.38 1.66 1.61 1.08 88.39%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 25/05/21 25/02/21 25/11/20 18/08/20 -
Price 0.395 0.535 0.54 0.56 0.71 0.855 0.81 -
P/RPS 1.19 1.85 2.58 5.21 1.98 3.09 4.21 -56.83%
P/EPS -1.37 -61.98 99.59 155.66 -493.85 -471.17 -134.09 -95.25%
EY -72.89 -1.61 1.00 0.64 -0.20 -0.21 -0.75 1996.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.24 1.23 1.27 1.61 1.94 1.88 25.00%

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