[TOMYPAK] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 179.6%
YoY- 792.06%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 78,277 62,951 57,738 49,214 44,755 44,008 36,850 13.37%
PBT 3,969 -1,317 704 1,124 126 880 572 38.08%
Tax -29 -9 -9 0 0 0 0 -
NP 3,940 -1,326 695 1,124 126 880 572 37.91%
-
NP to SH 3,940 -1,326 695 1,124 126 880 572 37.91%
-
Tax Rate 0.73% - 1.28% 0.00% 0.00% 0.00% 0.00% -
Total Cost 74,337 64,277 57,043 48,090 44,629 43,128 36,278 12.69%
-
Net Worth 50,127 44,333 47,531 48,626 54,200 54,675 52,815 -0.86%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 50,127 44,333 47,531 48,626 54,200 54,675 52,815 -0.86%
NOSH 39,999 39,939 39,942 39,858 20,000 19,954 19,930 12.30%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.03% -2.11% 1.20% 2.28% 0.28% 2.00% 1.55% -
ROE 7.86% -2.99% 1.46% 2.31% 0.23% 1.61% 1.08% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 195.69 157.61 144.55 123.47 223.78 220.54 184.89 0.95%
EPS 9.85 -3.32 1.74 2.82 0.63 4.41 2.87 22.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2532 1.11 1.19 1.22 2.71 2.74 2.65 -11.72%
Adjusted Per Share Value based on latest NOSH - 39,889
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 18.16 14.60 13.39 11.42 10.38 10.21 8.55 13.37%
EPS 0.91 -0.31 0.16 0.26 0.03 0.20 0.13 38.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1163 0.1028 0.1103 0.1128 0.1257 0.1268 0.1225 -0.86%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.25 0.22 0.35 0.29 0.86 0.67 1.35 -
P/RPS 0.13 0.14 0.24 0.23 0.38 0.30 0.73 -24.98%
P/EPS 2.54 -6.63 20.11 10.28 136.51 15.19 47.04 -38.50%
EY 39.40 -15.09 4.97 9.72 0.73 6.58 2.13 62.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.29 0.24 0.32 0.24 0.51 -14.43%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 21/08/06 25/08/05 20/08/04 28/08/03 29/08/02 03/10/01 25/08/00 -
Price 0.23 0.25 0.28 0.42 0.90 0.68 1.16 -
P/RPS 0.12 0.16 0.19 0.34 0.40 0.31 0.63 -24.13%
P/EPS 2.34 -7.53 16.09 14.89 142.86 15.42 40.42 -37.78%
EY 42.83 -13.28 6.21 6.71 0.70 6.49 2.47 60.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.24 0.34 0.33 0.25 0.44 -13.83%

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