[TOMYPAK] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 12.52%
YoY- -1098.35%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 102,562 98,524 94,978 94,617 91,805 90,098 89,006 9.90%
PBT 1,156 1,134 -4,755 -4,682 -5,461 -5,680 9 2438.20%
Tax -580 -575 -773 -759 -759 -759 0 -
NP 576 559 -5,528 -5,441 -6,220 -6,439 9 1495.95%
-
NP to SH 576 559 -5,528 -5,441 -6,220 -6,439 9 1495.95%
-
Tax Rate 50.17% 50.71% - - - - 0.00% -
Total Cost 101,986 97,965 100,506 100,058 98,025 96,537 88,997 9.49%
-
Net Worth 47,486 47,035 49,199 48,665 40,000 47,654 54,456 -8.71%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 47,486 47,035 49,199 48,665 40,000 47,654 54,456 -8.71%
NOSH 39,904 39,860 39,999 39,889 20,000 19,939 19,947 58.69%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.56% 0.57% -5.82% -5.75% -6.78% -7.15% 0.01% -
ROE 1.21% 1.19% -11.24% -11.18% -15.55% -13.51% 0.02% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 257.02 247.17 237.45 237.20 459.03 451.86 446.20 -30.74%
EPS 1.44 1.40 -13.82 -13.64 -31.10 -32.29 0.05 837.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.23 1.22 2.00 2.39 2.73 -42.48%
Adjusted Per Share Value based on latest NOSH - 39,889
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 23.79 22.85 22.03 21.95 21.29 20.90 20.65 9.88%
EPS 0.13 0.13 -1.28 -1.26 -1.44 -1.49 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.1091 0.1141 0.1129 0.0928 0.1105 0.1263 -8.73%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.38 0.41 0.38 0.29 0.66 0.64 0.74 -
P/RPS 0.15 0.17 0.16 0.12 0.14 0.14 0.17 -7.99%
P/EPS 26.33 29.24 -2.75 -2.13 -2.12 -1.98 1,640.12 -93.62%
EY 3.80 3.42 -36.37 -47.04 -47.12 -50.46 0.06 1484.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.31 0.24 0.33 0.27 0.27 11.98%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 01/03/04 17/11/03 28/08/03 19/05/03 27/02/03 28/11/02 -
Price 0.32 0.40 0.42 0.42 0.28 0.67 0.74 -
P/RPS 0.12 0.16 0.18 0.18 0.06 0.15 0.17 -20.70%
P/EPS 22.17 28.52 -3.04 -3.08 -0.90 -2.07 1,640.12 -94.31%
EY 4.51 3.51 -32.90 -32.48 -111.07 -48.20 0.06 1676.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.34 0.34 0.14 0.28 0.27 0.00%

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