[TOMYPAK] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -16.01%
YoY- 180.4%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 154,968 134,570 116,497 97,162 90,736 89,033 77,690 12.19%
PBT 7,336 -901 750 1,906 673 2,393 1,805 26.31%
Tax -45 -18 -18 -18 0 0 0 -
NP 7,290 -920 732 1,888 673 2,393 1,805 26.18%
-
NP to SH 7,290 -920 732 1,888 673 2,393 1,805 26.18%
-
Tax Rate 0.61% - 2.40% 0.94% 0.00% 0.00% 0.00% -
Total Cost 147,677 135,490 115,765 95,274 90,062 86,640 75,885 11.73%
-
Net Worth 51,655 44,670 47,686 49,061 54,492 54,448 53,641 -0.62%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 51,655 44,670 47,686 49,061 54,492 54,448 53,641 -0.62%
NOSH 39,999 39,884 40,072 39,887 19,960 19,944 19,941 12.29%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.70% -0.68% 0.63% 1.94% 0.74% 2.69% 2.32% -
ROE 14.11% -2.06% 1.54% 3.85% 1.24% 4.40% 3.37% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 387.42 337.40 290.71 243.59 454.58 446.41 389.60 -0.09%
EPS 18.23 -2.31 1.83 4.73 3.37 12.00 9.05 12.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2914 1.12 1.19 1.23 2.73 2.73 2.69 -11.50%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 35.95 31.21 27.02 22.54 21.05 20.65 18.02 12.19%
EPS 1.69 -0.21 0.17 0.44 0.16 0.56 0.42 26.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1198 0.1036 0.1106 0.1138 0.1264 0.1263 0.1244 -0.62%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.25 0.25 0.32 0.38 0.74 0.66 0.98 -
P/RPS 0.06 0.07 0.11 0.16 0.16 0.15 0.25 -21.15%
P/EPS 1.37 -10.84 17.52 8.03 21.94 5.50 10.82 -29.12%
EY 72.91 -9.23 5.71 12.46 4.56 18.18 9.24 41.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.27 0.31 0.27 0.24 0.36 -10.09%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 19/11/04 17/11/03 28/11/02 05/12/01 29/11/00 -
Price 0.34 0.25 0.26 0.42 0.74 0.83 0.93 -
P/RPS 0.09 0.07 0.09 0.17 0.16 0.19 0.24 -15.07%
P/EPS 1.87 -10.84 14.23 8.87 21.94 6.92 10.27 -24.70%
EY 53.61 -9.23 7.03 11.27 4.56 14.46 9.73 32.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.22 0.34 0.27 0.30 0.35 -4.83%

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