[TOMYPAK] YoY Annualized Quarter 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- -1056.29%
YoY- -595.69%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 134,538 120,086 98,524 89,978 87,669 78,875 73,639 -0.63%
PBT 718 -1,894 1,133 -5,680 1,299 1,763 1,452 0.75%
Tax -395 450 -575 -759 0 285 0 -100.00%
NP 323 -1,444 558 -6,439 1,299 2,048 1,452 1.61%
-
NP to SH 323 -1,444 558 -6,439 1,299 2,048 1,452 1.61%
-
Tax Rate 55.01% - 50.75% - 0.00% -16.17% 0.00% -
Total Cost 134,215 121,530 97,966 96,417 86,370 76,827 72,187 -0.65%
-
Net Worth 45,858 45,600 47,031 47,650 53,875 54,041 52,256 0.13%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 45,858 45,600 47,031 47,650 53,875 54,041 52,256 0.13%
NOSH 39,876 40,000 39,857 19,937 19,953 19,941 19,945 -0.73%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.24% -1.20% 0.57% -7.16% 1.48% 2.60% 1.97% -
ROE 0.70% -3.17% 1.19% -13.51% 2.41% 3.79% 2.78% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 337.39 300.22 247.19 451.30 439.36 395.53 369.21 0.09%
EPS 0.81 -3.61 1.40 -16.15 6.51 10.27 7.28 2.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.18 2.39 2.70 2.71 2.62 0.87%
Adjusted Per Share Value based on latest NOSH - 19,939
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 31.21 27.85 22.85 20.87 20.34 18.30 17.08 -0.63%
EPS 0.07 -0.33 0.13 -1.49 0.30 0.48 0.34 1.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1064 0.1058 0.1091 0.1105 0.125 0.1254 0.1212 0.13%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.21 0.25 0.41 0.64 0.85 0.77 0.00 -
P/RPS 0.06 0.08 0.17 0.14 0.19 0.19 0.00 -100.00%
P/EPS 25.93 -6.93 29.29 -1.98 13.06 7.50 0.00 -100.00%
EY 3.86 -14.44 3.41 -50.46 7.66 13.34 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.35 0.27 0.31 0.28 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 25/03/05 01/03/04 27/02/03 27/02/02 27/02/01 28/02/00 -
Price 0.24 0.25 0.40 0.67 0.88 0.81 1.50 -
P/RPS 0.07 0.08 0.16 0.15 0.20 0.20 0.41 1.89%
P/EPS 29.63 -6.93 28.57 -2.07 13.52 7.89 20.60 -0.38%
EY 3.38 -14.44 3.50 -48.20 7.40 12.68 4.85 0.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.34 0.28 0.33 0.30 0.57 1.06%

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