[TOMYPAK] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -393.49%
YoY- 87.66%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 29,634 30,043 27,696 25,652 23,658 25,556 23,658 16.15%
PBT -141 281 424 -296 306 722 402 -
Tax -5 -4 -5 -561 -14 0 0 -
NP -146 277 419 -857 292 722 402 -
-
NP to SH -146 277 419 -857 292 722 402 -
-
Tax Rate - 1.42% 1.18% - 4.58% 0.00% 0.00% -
Total Cost 29,780 29,766 27,277 26,509 23,366 24,834 23,256 17.86%
-
Net Worth 48,261 47,772 47,486 47,035 49,199 48,665 48,200 0.08%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 48,261 47,772 47,486 47,035 49,199 48,665 48,200 0.08%
NOSH 40,555 40,144 39,904 39,860 39,999 39,889 20,000 59.99%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -0.49% 0.92% 1.51% -3.34% 1.23% 2.83% 1.70% -
ROE -0.30% 0.58% 0.88% -1.82% 0.59% 1.48% 0.83% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 73.07 74.84 69.41 64.35 59.15 64.07 118.29 -27.40%
EPS -0.36 0.69 1.05 -2.15 0.73 1.81 2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.19 1.18 1.23 1.22 2.41 -37.44%
Adjusted Per Share Value based on latest NOSH - 39,860
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.95 7.04 6.49 6.01 5.55 5.99 5.55 16.13%
EPS -0.03 0.06 0.10 -0.20 0.07 0.17 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1131 0.112 0.1113 0.1103 0.1153 0.1141 0.113 0.05%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.32 0.35 0.38 0.41 0.38 0.29 0.66 -
P/RPS 0.44 0.47 0.55 0.64 0.64 0.45 0.56 -14.81%
P/EPS -88.89 50.72 36.19 -19.07 52.05 16.02 32.84 -
EY -1.13 1.97 2.76 -5.24 1.92 6.24 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.32 0.35 0.31 0.24 0.27 0.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/11/04 20/08/04 27/05/04 01/03/04 17/11/03 28/08/03 19/05/03 -
Price 0.26 0.28 0.32 0.40 0.42 0.42 0.28 -
P/RPS 0.36 0.37 0.46 0.62 0.71 0.66 0.24 30.94%
P/EPS -72.22 40.58 30.48 -18.60 57.53 23.20 13.93 -
EY -1.38 2.46 3.28 -5.38 1.74 4.31 7.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.27 0.34 0.34 0.34 0.12 49.62%

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