[TOMYPAK] QoQ Quarter Result on 31-Mar-2002 [#1]

Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 136.9%
YoY- 281.25%
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 22,106 23,297 22,744 22,011 21,014 22,767 23,176 -3.09%
PBT -6,185 379 -57 183 -496 915 832 -
Tax -759 0 57 0 496 0 0 -
NP -6,944 379 0 183 0 915 832 -
-
NP to SH -6,944 379 -57 183 -496 915 832 -
-
Tax Rate - 0.00% - 0.00% - 0.00% 0.00% -
Total Cost 29,050 22,918 22,744 21,828 21,014 21,852 22,344 19.06%
-
Net Worth 47,654 54,456 53,265 53,905 53,783 54,421 54,668 -8.72%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 47,654 54,456 53,265 53,905 53,783 54,421 54,668 -8.72%
NOSH 19,939 19,947 19,655 19,891 19,919 19,934 19,952 -0.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -31.41% 1.63% 0.00% 0.83% 0.00% 4.02% 3.59% -
ROE -14.57% 0.70% -0.11% 0.34% -0.92% 1.68% 1.52% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 110.87 116.79 115.72 110.66 105.49 114.21 116.16 -3.05%
EPS -17.41 1.90 -0.29 0.92 -2.49 4.59 4.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.73 2.71 2.71 2.70 2.73 2.74 -8.68%
Adjusted Per Share Value based on latest NOSH - 19,891
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.13 5.40 5.28 5.11 4.87 5.28 5.38 -3.11%
EPS -1.61 0.09 -0.01 0.04 -0.12 0.21 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1105 0.1263 0.1236 0.125 0.1248 0.1262 0.1268 -8.74%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.64 0.74 0.86 0.95 0.85 0.66 0.67 -
P/RPS 0.58 0.63 0.74 0.86 0.81 0.58 0.58 0.00%
P/EPS -1.84 38.95 -296.55 103.26 -34.14 14.38 16.07 -
EY -54.42 2.57 -0.34 0.97 -2.93 6.95 6.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.32 0.35 0.31 0.24 0.24 8.14%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 29/05/02 27/02/02 05/12/01 03/10/01 -
Price 0.67 0.74 0.90 0.90 0.88 0.83 0.68 -
P/RPS 0.60 0.63 0.78 0.81 0.83 0.73 0.59 1.12%
P/EPS -1.92 38.95 -310.34 97.83 -35.34 18.08 16.31 -
EY -51.98 2.57 -0.32 1.02 -2.83 5.53 6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.33 0.33 0.33 0.30 0.25 7.82%

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