[TOMYPAK] QoQ TTM 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- -70.13%
YoY- -526.22%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 134,538 133,642 125,299 126,196 120,087 113,025 107,049 16.41%
PBT 719 -3,133 -3,914 -2,905 -1,893 268 715 0.37%
Tax -396 450 449 450 450 -575 -584 -22.76%
NP 323 -2,683 -3,465 -2,455 -1,443 -307 131 82.21%
-
NP to SH 323 -2,683 -3,465 -2,455 -1,443 -307 131 82.21%
-
Tax Rate 55.08% - - - - 214.55% 81.68% -
Total Cost 134,215 136,325 128,764 128,651 121,530 113,332 106,918 16.31%
-
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 0.24% -2.01% -2.77% -1.95% -1.20% -0.27% 0.12% -
ROE 0.70% -5.99% -7.79% -5.47% -3.16% -0.64% 0.27% -
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 336.01 334.11 312.82 314.96 300.07 278.69 266.66 16.61%
EPS 0.81 -6.71 -8.65 -6.13 -3.61 -0.76 0.33 81.66%
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 31.21 31.00 29.06 29.27 27.85 26.22 24.83 16.42%
EPS 0.07 -0.62 -0.80 -0.57 -0.33 -0.07 0.03 75.64%
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 0.06 0.07 0.07 0.08 0.08 0.11 0.13 -40.19%
P/EPS 26.03 -3.73 -2.54 -4.08 -6.93 -42.27 107.26 -60.99%
EY 3.84 -26.83 -39.32 -24.51 -14.42 -2.37 0.93 156.71%
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 0.07 0.07 0.08 0.06 0.08 0.09 0.11 -25.95%
P/EPS 29.75 -3.73 -2.89 -3.10 -6.93 -34.35 85.81 -50.55%
EY 3.36 -26.83 -34.60 -32.25 -14.42 -2.91 1.17 101.65%
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