[TOMYPAK] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 46.8%
YoY- 419.65%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 37,353 36,595 37,949 38,495 39,782 33,610 37,977 -1.09%
PBT 1,102 592 1,532 2,348 1,621 1,395 640 43.70%
Tax -4 -317 -4 -5 -25 -382 -4 0.00%
NP 1,098 275 1,528 2,343 1,596 1,013 636 43.95%
-
NP to SH 1,098 275 1,528 2,343 1,596 1,013 636 43.95%
-
Tax Rate 0.36% 53.55% 0.26% 0.21% 1.54% 27.38% 0.62% -
Total Cost 36,255 36,320 36,421 36,152 38,186 32,597 37,341 -1.95%
-
Net Worth 51,905 51,572 51,655 50,106 47,600 46,045 44,799 10.32%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 797 - - - - - -
Div Payout % - 289.85% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 51,905 51,572 51,655 50,106 47,600 46,045 44,799 10.32%
NOSH 39,927 39,855 40,000 39,982 39,999 40,039 39,999 -0.12%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.94% 0.75% 4.03% 6.09% 4.01% 3.01% 1.67% -
ROE 2.12% 0.53% 2.96% 4.68% 3.35% 2.20% 1.42% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 93.55 91.82 94.87 96.28 99.46 83.94 94.94 -0.97%
EPS 2.75 0.69 3.82 5.86 3.99 2.53 1.59 44.13%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.294 1.2914 1.2532 1.19 1.15 1.12 10.45%
Adjusted Per Share Value based on latest NOSH - 39,982
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.76 8.58 8.90 9.02 9.33 7.88 8.90 -1.05%
EPS 0.26 0.06 0.36 0.55 0.37 0.24 0.15 44.34%
DPS 0.00 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1217 0.1209 0.1211 0.1175 0.1116 0.1079 0.105 10.35%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.34 0.30 0.25 0.25 0.23 0.21 0.25 -
P/RPS 0.36 0.33 0.26 0.26 0.23 0.25 0.26 24.25%
P/EPS 12.36 43.48 6.54 4.27 5.76 8.30 15.72 -14.82%
EY 8.09 2.30 15.28 23.44 17.35 12.05 6.36 17.41%
DY 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.19 0.20 0.19 0.18 0.22 11.79%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 27/11/06 21/08/06 30/05/06 22/02/06 29/11/05 -
Price 0.34 0.36 0.34 0.23 0.23 0.24 0.25 -
P/RPS 0.36 0.39 0.36 0.24 0.23 0.29 0.26 24.25%
P/EPS 12.36 52.17 8.90 3.92 5.76 9.49 15.72 -14.82%
EY 8.09 1.92 11.24 25.48 17.35 10.54 6.36 17.41%
DY 0.00 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.26 0.18 0.19 0.21 0.22 11.79%

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