[TOMYPAK] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3460.87%
YoY- -46.4%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 47,565 39,668 37,229 39,123 35,248 37,353 36,595 19.11%
PBT 1,161 580 -1,084 875 28 1,102 592 56.74%
Tax -142 -88 682 -56 -5 -4 -317 -41.48%
NP 1,019 492 -402 819 23 1,098 275 139.64%
-
NP to SH 1,019 492 -402 819 23 1,098 275 139.64%
-
Tax Rate 12.23% 15.17% - 6.40% 17.86% 0.36% 53.55% -
Total Cost 46,546 39,176 37,631 38,304 35,225 36,255 36,320 18.00%
-
Net Worth 53,727 52,800 52,538 53,007 50,074 51,905 51,572 2.76%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 398 - - - 797 -
Div Payout % - - 0.00% - - - 289.85% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 53,727 52,800 52,538 53,007 50,074 51,905 51,572 2.76%
NOSH 39,960 39,999 39,801 39,951 38,333 39,927 39,855 0.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.14% 1.24% -1.08% 2.09% 0.07% 2.94% 0.75% -
ROE 1.90% 0.93% -0.77% 1.55% 0.05% 2.12% 0.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 119.03 99.17 93.54 97.93 91.95 93.55 91.82 18.90%
EPS 2.55 1.23 -1.01 2.05 0.06 2.75 0.69 139.22%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.3445 1.32 1.32 1.3268 1.3063 1.30 1.294 2.58%
Adjusted Per Share Value based on latest NOSH - 39,951
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.15 9.30 8.73 9.17 8.26 8.76 8.58 19.10%
EPS 0.24 0.12 -0.09 0.19 0.01 0.26 0.06 152.19%
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.19 -
NAPS 0.126 0.1238 0.1232 0.1243 0.1174 0.1217 0.1209 2.79%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.22 0.22 0.25 0.29 0.34 0.34 0.30 -
P/RPS 0.18 0.22 0.27 0.30 0.37 0.36 0.33 -33.26%
P/EPS 8.63 17.89 -24.75 14.15 566.67 12.36 43.48 -66.00%
EY 11.59 5.59 -4.04 7.07 0.18 8.09 2.30 194.21%
DY 0.00 0.00 4.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.16 0.17 0.19 0.22 0.26 0.26 0.23 -21.50%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 06/05/08 29/02/08 29/11/07 27/08/07 30/05/07 27/02/07 -
Price 0.23 0.23 0.25 0.27 0.31 0.34 0.36 -
P/RPS 0.19 0.23 0.27 0.28 0.34 0.36 0.39 -38.11%
P/EPS 9.02 18.70 -24.75 13.17 516.67 12.36 52.17 -68.99%
EY 11.09 5.35 -4.04 7.59 0.19 8.09 1.92 222.26%
DY 0.00 0.00 4.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.17 0.17 0.19 0.20 0.24 0.26 0.28 -28.32%

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