[TOMYPAK] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
25-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- -358.78%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 148,953 152,820 134,538 120,086 98,524 89,978 87,669 9.23%
PBT 921 6,093 718 -1,894 1,133 -5,680 1,299 -5.56%
Tax 617 -351 -395 450 -575 -759 0 -
NP 1,538 5,742 323 -1,444 558 -6,439 1,299 2.85%
-
NP to SH 1,538 5,742 323 -1,444 558 -6,439 1,299 2.85%
-
Tax Rate -66.99% 5.76% 55.01% - 50.75% - 0.00% -
Total Cost 147,415 147,078 134,215 121,530 97,966 96,417 86,370 9.31%
-
Net Worth 52,731 51,741 45,858 45,600 47,031 47,650 53,875 -0.35%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 399 799 - - - - - -
Div Payout % 25.97% 13.93% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 52,731 51,741 45,858 45,600 47,031 47,650 53,875 -0.35%
NOSH 39,948 39,986 39,876 40,000 39,857 19,937 19,953 12.25%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.03% 3.76% 0.24% -1.20% 0.57% -7.16% 1.48% -
ROE 2.92% 11.10% 0.70% -3.17% 1.19% -13.51% 2.41% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 372.87 382.18 337.39 300.22 247.19 451.30 439.36 -2.69%
EPS 3.85 14.36 0.81 -3.61 1.40 -16.15 6.51 -8.37%
DPS 1.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.294 1.15 1.14 1.18 2.39 2.70 -11.23%
Adjusted Per Share Value based on latest NOSH - 40,020
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 34.92 35.83 31.54 28.15 23.10 21.09 20.55 9.23%
EPS 0.36 1.35 0.08 -0.34 0.13 -1.51 0.30 3.08%
DPS 0.09 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1236 0.1213 0.1075 0.1069 0.1103 0.1117 0.1263 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.25 0.30 0.21 0.25 0.41 0.64 0.85 -
P/RPS 0.07 0.08 0.06 0.08 0.17 0.14 0.19 -15.32%
P/EPS 6.49 2.09 25.93 -6.93 29.29 -1.98 13.06 -10.99%
EY 15.40 47.87 3.86 -14.44 3.41 -50.46 7.66 12.33%
DY 4.00 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.18 0.22 0.35 0.27 0.31 -7.83%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 27/02/07 22/02/06 25/03/05 01/03/04 27/02/03 27/02/02 -
Price 0.25 0.36 0.24 0.25 0.40 0.67 0.88 -
P/RPS 0.07 0.09 0.07 0.08 0.16 0.15 0.20 -16.04%
P/EPS 6.49 2.51 29.63 -6.93 28.57 -2.07 13.52 -11.50%
EY 15.40 39.89 3.38 -14.44 3.50 -48.20 7.40 12.98%
DY 4.00 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.28 0.21 0.22 0.34 0.28 0.33 -8.78%

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