[TOMYPAK] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 70.25%
YoY- -241.53%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 33,610 37,977 29,146 33,805 32,714 29,634 30,043 7.74%
PBT 1,395 640 -728 -588 -2,457 -141 281 190.16%
Tax -382 -4 -5 -5 464 -5 -4 1972.02%
NP 1,013 636 -733 -593 -1,993 -146 277 136.80%
-
NP to SH 1,013 636 -733 -593 -1,993 -146 277 136.80%
-
Tax Rate 27.38% 0.62% - - - - 1.42% -
Total Cost 32,597 37,341 29,879 34,398 34,707 29,780 29,766 6.22%
-
Net Worth 46,045 44,799 44,460 44,875 45,622 48,261 47,772 -2.41%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 46,045 44,799 44,460 44,875 45,622 48,261 47,772 -2.41%
NOSH 40,039 39,999 40,054 40,067 40,020 40,555 40,144 -0.17%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.01% 1.67% -2.51% -1.75% -6.09% -0.49% 0.92% -
ROE 2.20% 1.42% -1.65% -1.32% -4.37% -0.30% 0.58% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 83.94 94.94 72.77 84.37 81.74 73.07 74.84 7.92%
EPS 2.53 1.59 -1.83 -1.48 -4.98 -0.36 0.69 137.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 1.11 1.12 1.14 1.19 1.19 -2.24%
Adjusted Per Share Value based on latest NOSH - 40,067
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.80 8.81 6.76 7.84 7.59 6.87 6.97 7.76%
EPS 0.23 0.15 -0.17 -0.14 -0.46 -0.03 0.06 144.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.1039 0.1031 0.1041 0.1058 0.1119 0.1108 -2.41%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.21 0.25 0.22 0.25 0.25 0.32 0.35 -
P/RPS 0.25 0.26 0.30 0.30 0.31 0.44 0.47 -34.27%
P/EPS 8.30 15.72 -12.02 -16.89 -5.02 -88.89 50.72 -69.98%
EY 12.05 6.36 -8.32 -5.92 -19.92 -1.13 1.97 233.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.20 0.22 0.22 0.27 0.29 -27.17%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 29/11/05 25/08/05 26/05/05 25/03/05 19/11/04 20/08/04 -
Price 0.24 0.25 0.25 0.19 0.25 0.26 0.28 -
P/RPS 0.29 0.26 0.34 0.23 0.31 0.36 0.37 -14.95%
P/EPS 9.49 15.72 -13.66 -12.84 -5.02 -72.22 40.58 -61.94%
EY 10.54 6.36 -7.32 -7.79 -19.92 -1.38 2.46 163.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.23 0.17 0.22 0.22 0.24 -8.49%

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