[TOMYPAK] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -71644.45%
YoY- -595.69%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 94,978 94,617 91,805 90,098 89,006 88,476 88,908 4.49%
PBT -4,755 -4,682 -5,461 -5,680 9 545 1,434 -
Tax -773 -759 -759 -759 0 0 0 -
NP -5,528 -5,441 -6,220 -6,439 9 545 1,434 -
-
NP to SH -5,528 -5,441 -6,220 -6,439 9 545 1,434 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 100,506 100,058 98,025 96,537 88,997 87,931 87,474 9.69%
-
Net Worth 49,199 48,665 40,000 47,654 54,456 53,265 53,905 -5.90%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 49,199 48,665 40,000 47,654 54,456 53,265 53,905 -5.90%
NOSH 39,999 39,889 20,000 19,939 19,947 19,655 19,891 59.24%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -5.82% -5.75% -6.78% -7.15% 0.01% 0.62% 1.61% -
ROE -11.24% -11.18% -15.55% -13.51% 0.02% 1.02% 2.66% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 237.45 237.20 459.03 451.86 446.20 450.14 446.97 -34.38%
EPS -13.82 -13.64 -31.10 -32.29 0.05 2.77 7.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.22 2.00 2.39 2.73 2.71 2.71 -40.91%
Adjusted Per Share Value based on latest NOSH - 19,939
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 22.27 22.18 21.52 21.12 20.87 20.74 20.84 4.51%
EPS -1.30 -1.28 -1.46 -1.51 0.00 0.13 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 0.1141 0.0938 0.1117 0.1277 0.1249 0.1264 -5.93%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.38 0.29 0.66 0.64 0.74 0.86 0.95 -
P/RPS 0.16 0.12 0.14 0.14 0.17 0.19 0.21 -16.56%
P/EPS -2.75 -2.13 -2.12 -1.98 1,640.12 31.02 13.18 -
EY -36.37 -47.04 -47.12 -50.46 0.06 3.22 7.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.33 0.27 0.27 0.32 0.35 -7.76%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 28/08/03 19/05/03 27/02/03 28/11/02 29/08/02 29/05/02 -
Price 0.42 0.42 0.28 0.67 0.74 0.90 0.90 -
P/RPS 0.18 0.18 0.06 0.15 0.17 0.20 0.20 -6.77%
P/EPS -3.04 -3.08 -0.90 -2.07 1,640.12 32.46 12.48 -
EY -32.90 -32.48 -111.07 -48.20 0.06 3.08 8.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.14 0.28 0.27 0.33 0.33 2.00%

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