[TOMYPAK] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -65.57%
YoY- -85.68%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 125,902 115,476 98,428 89,510 88,016 73,700 66,350 -0.67%
PBT -2,634 1,408 2,248 252 1,760 1,144 1,226 -
Tax -18 -18 0 0 0 0 0 -100.00%
NP -2,652 1,390 2,248 252 1,760 1,144 1,226 -
-
NP to SH -2,652 1,390 2,248 252 1,760 1,144 1,226 -
-
Tax Rate - 1.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 128,554 114,086 96,180 89,258 86,256 72,556 65,124 -0.72%
-
Net Worth 44,333 47,531 48,626 54,200 54,675 52,815 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 44,333 47,531 48,626 54,200 54,675 52,815 0 -100.00%
NOSH 39,939 39,942 39,858 20,000 19,954 19,930 19,967 -0.73%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -2.11% 1.20% 2.28% 0.28% 2.00% 1.55% 1.85% -
ROE -5.98% 2.92% 4.62% 0.46% 3.22% 2.17% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 315.23 289.11 246.95 447.55 441.08 369.79 332.29 0.05%
EPS -6.64 3.48 5.64 1.26 8.82 5.74 6.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.19 1.22 2.71 2.74 2.65 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,655
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 29.20 26.79 22.83 20.76 20.42 17.10 15.39 -0.67%
EPS -0.62 0.32 0.52 0.06 0.41 0.27 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1028 0.1103 0.1128 0.1257 0.1268 0.1225 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.22 0.35 0.29 0.86 0.67 1.35 0.00 -
P/RPS 0.07 0.12 0.12 0.19 0.15 0.37 0.00 -100.00%
P/EPS -3.31 10.06 5.14 68.25 7.60 23.52 0.00 -100.00%
EY -30.18 9.94 19.45 1.47 13.16 4.25 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.29 0.24 0.32 0.24 0.51 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 20/08/04 28/08/03 29/08/02 03/10/01 25/08/00 - -
Price 0.25 0.28 0.42 0.90 0.68 1.16 0.00 -
P/RPS 0.08 0.10 0.17 0.20 0.15 0.31 0.00 -100.00%
P/EPS -3.77 8.05 7.45 71.43 7.71 20.21 0.00 -100.00%
EY -26.56 12.43 13.43 1.40 12.97 4.95 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.34 0.33 0.25 0.44 0.00 -100.00%

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