[TOMYPAK] QoQ Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 79.6%
YoY- 1366.67%
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 27,696 25,652 23,658 25,556 23,658 22,106 23,297 12.21%
PBT 424 -296 306 722 402 -6,185 379 7.75%
Tax -5 -561 -14 0 0 -759 0 -
NP 419 -857 292 722 402 -6,944 379 6.91%
-
NP to SH 419 -857 292 722 402 -6,944 379 6.91%
-
Tax Rate 1.18% - 4.58% 0.00% 0.00% - 0.00% -
Total Cost 27,277 26,509 23,366 24,834 23,256 29,050 22,918 12.29%
-
Net Worth 47,486 47,035 49,199 48,665 48,200 47,654 54,456 -8.71%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 47,486 47,035 49,199 48,665 48,200 47,654 54,456 -8.71%
NOSH 39,904 39,860 39,999 39,889 20,000 19,939 19,947 58.69%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.51% -3.34% 1.23% 2.83% 1.70% -31.41% 1.63% -
ROE 0.88% -1.82% 0.59% 1.48% 0.83% -14.57% 0.70% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 69.41 64.35 59.15 64.07 118.29 110.87 116.79 -29.28%
EPS 1.05 -2.15 0.73 1.81 2.01 -17.41 1.90 -32.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.23 1.22 2.41 2.39 2.73 -42.48%
Adjusted Per Share Value based on latest NOSH - 39,889
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.42 5.95 5.49 5.93 5.49 5.13 5.40 12.21%
EPS 0.10 -0.20 0.07 0.17 0.09 -1.61 0.09 7.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.1091 0.1141 0.1129 0.1118 0.1105 0.1263 -8.73%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.38 0.41 0.38 0.29 0.66 0.64 0.74 -
P/RPS 0.55 0.64 0.64 0.45 0.56 0.58 0.63 -8.64%
P/EPS 36.19 -19.07 52.05 16.02 32.84 -1.84 38.95 -4.77%
EY 2.76 -5.24 1.92 6.24 3.05 -54.42 2.57 4.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.31 0.24 0.27 0.27 0.27 11.98%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 01/03/04 17/11/03 28/08/03 19/05/03 27/02/03 28/11/02 -
Price 0.32 0.40 0.42 0.42 0.28 0.67 0.74 -
P/RPS 0.46 0.62 0.71 0.66 0.24 0.60 0.63 -18.89%
P/EPS 30.48 -18.60 57.53 23.20 13.93 -1.92 38.95 -15.06%
EY 3.28 -5.38 1.74 4.31 7.18 -51.98 2.57 17.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.34 0.34 0.12 0.28 0.27 0.00%

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