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

Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 25.98%
YoY- 180.4%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 116,226 100,928 87,373 72,872 68,052 66,775 58,268 12.19%
PBT 5,502 -676 563 1,430 505 1,795 1,354 26.30%
Tax -34 -14 -14 -14 0 0 0 -
NP 5,468 -690 549 1,416 505 1,795 1,354 26.17%
-
NP to SH 5,468 -690 549 1,416 505 1,795 1,354 26.17%
-
Tax Rate 0.62% - 2.49% 0.98% 0.00% 0.00% 0.00% -
Total Cost 110,758 101,618 86,824 71,456 67,547 64,980 56,914 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 10.59% -1.54% 1.15% 2.89% 0.93% 3.30% 2.52% -
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 290.57 253.05 218.03 182.69 340.93 334.81 292.20 -0.09%
EPS 13.67 -1.73 1.37 3.55 2.53 9.00 6.79 12.36%
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 26.96 23.41 20.27 16.90 15.79 15.49 13.52 12.18%
EPS 1.27 -0.16 0.13 0.33 0.12 0.42 0.31 26.48%
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 0.09 0.10 0.15 0.21 0.22 0.20 0.34 -19.86%
P/EPS 1.83 -14.45 23.36 10.70 29.25 7.33 14.43 -29.10%
EY 54.68 -6.92 4.28 9.34 3.42 13.64 6.93 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 0.12 0.10 0.12 0.23 0.22 0.25 0.32 -15.07%
P/EPS 2.49 -14.45 18.98 11.83 29.25 9.22 13.70 -24.72%
EY 40.21 -6.92 5.27 8.45 3.42 10.84 7.30 32.87%
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