[TOMYPAK] QoQ Quarter Result on 31-Mar-2020 [#1]

Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -2332.71%
YoY- -128.33%
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 36,840 37,009 47,287 32,609 44,071 38,542 41,060 -6.94%
PBT 250 1,787 4,020 -6,540 -266 -4,560 -3,416 -
Tax -51 -3 -2 -4 -4 -1,429 730 -
NP 199 1,784 4,018 -6,544 -270 -5,989 -2,686 -
-
NP to SH 151 1,756 4,018 -6,544 -269 -5,999 -2,678 -
-
Tax Rate 20.40% 0.17% 0.05% - - - - -
Total Cost 36,641 35,225 43,269 39,153 44,341 44,531 43,746 -11.09%
-
Net Worth 189,444 186,702 179,808 175,609 180,107 180,138 188,516 0.32%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 189,444 186,702 179,808 175,609 180,107 180,138 188,516 0.32%
NOSH 430,552 429,382 420,359 420,359 420,063 419,864 419,864 1.68%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 0.54% 4.82% 8.50% -20.07% -0.61% -15.54% -6.54% -
ROE 0.08% 0.94% 2.23% -3.73% -0.15% -3.33% -1.42% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 8.56 8.72 11.31 7.80 10.52 9.20 9.80 -8.58%
EPS 0.04 0.41 0.96 -1.57 -0.06 -1.43 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.43 0.42 0.43 0.43 0.45 -1.48%
Adjusted Per Share Value based on latest NOSH - 420,359
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 8.64 8.68 11.09 7.64 10.33 9.04 9.63 -6.94%
EPS 0.04 0.41 0.94 -1.53 -0.06 -1.41 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4441 0.4377 0.4215 0.4117 0.4222 0.4223 0.442 0.31%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.73 0.71 0.465 0.345 0.50 0.505 0.50 -
P/RPS 8.53 8.14 4.11 4.42 4.75 5.49 5.10 40.68%
P/EPS 2,081.49 171.57 48.39 -22.04 -778.54 -35.27 -78.22 -
EY 0.05 0.58 2.07 -4.54 -0.13 -2.84 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.61 1.08 0.82 1.16 1.17 1.11 30.61%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 18/08/20 29/06/20 28/02/20 28/11/19 23/08/19 -
Price 0.71 0.855 0.81 0.45 0.465 0.52 0.49 -
P/RPS 8.30 9.80 7.16 5.77 4.42 5.65 5.00 39.98%
P/EPS 2,024.46 206.60 84.30 -28.75 -724.04 -36.31 -76.65 -
EY 0.05 0.48 1.19 -3.48 -0.14 -2.75 -1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.94 1.88 1.07 1.08 1.21 1.09 29.54%

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