[TOMYPAK] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.6%
YoY- -61522.22%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 107,049 102,562 98,524 94,978 94,617 91,805 90,098 12.19%
PBT 715 1,156 1,134 -4,755 -4,682 -5,461 -5,680 -
Tax -584 -580 -575 -773 -759 -759 -759 -16.04%
NP 131 576 559 -5,528 -5,441 -6,220 -6,439 -
-
NP to SH 131 576 559 -5,528 -5,441 -6,220 -6,439 -
-
Tax Rate 81.68% 50.17% 50.71% - - - - -
Total Cost 106,918 101,986 97,965 100,506 100,058 98,025 96,537 7.05%
-
Net Worth 47,772 47,486 47,035 49,199 48,665 40,000 47,654 0.16%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 47,772 47,486 47,035 49,199 48,665 40,000 47,654 0.16%
NOSH 40,144 39,904 39,860 39,999 39,889 20,000 19,939 59.51%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.12% 0.56% 0.57% -5.82% -5.75% -6.78% -7.15% -
ROE 0.27% 1.21% 1.19% -11.24% -11.18% -15.55% -13.51% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 266.66 257.02 247.17 237.45 237.20 459.03 451.86 -29.66%
EPS 0.33 1.44 1.40 -13.82 -13.64 -31.10 -32.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.18 1.23 1.22 2.00 2.39 -37.20%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 24.83 23.79 22.85 22.03 21.95 21.29 20.90 12.18%
EPS 0.03 0.13 0.13 -1.28 -1.26 -1.44 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1108 0.1101 0.1091 0.1141 0.1129 0.0928 0.1105 0.18%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.35 0.38 0.41 0.38 0.29 0.66 0.64 -
P/RPS 0.13 0.15 0.17 0.16 0.12 0.14 0.14 -4.82%
P/EPS 107.26 26.33 29.24 -2.75 -2.13 -2.12 -1.98 -
EY 0.93 3.80 3.42 -36.37 -47.04 -47.12 -50.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.35 0.31 0.24 0.33 0.27 4.88%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 27/05/04 01/03/04 17/11/03 28/08/03 19/05/03 27/02/03 -
Price 0.28 0.32 0.40 0.42 0.42 0.28 0.67 -
P/RPS 0.11 0.12 0.16 0.18 0.18 0.06 0.15 -18.69%
P/EPS 85.81 22.17 28.52 -3.04 -3.08 -0.90 -2.07 -
EY 1.17 4.51 3.51 -32.90 -32.48 -111.07 -48.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.34 0.34 0.34 0.14 0.28 -9.77%

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