[TOMYPAK] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 47.96%
YoY- -225.68%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 140,890 111,724 116,226 100,928 87,373 72,872 68,052 12.88%
PBT 6,012 2,005 5,502 -676 563 1,430 505 51.05%
Tax -380 -65 -34 -14 -14 -14 0 -
NP 5,632 1,940 5,468 -690 549 1,416 505 49.41%
-
NP to SH 5,632 1,940 5,468 -690 549 1,416 505 49.41%
-
Tax Rate 6.32% 3.24% 0.62% - 2.49% 0.98% 0.00% -
Total Cost 135,258 109,784 110,758 101,618 86,824 71,456 67,547 12.25%
-
Net Worth 58,000 53,071 51,655 44,670 47,686 49,061 54,492 1.04%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 58,000 53,071 51,655 44,670 47,686 49,061 54,492 1.04%
NOSH 40,000 40,000 39,999 39,884 40,072 39,887 19,960 12.27%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.00% 1.74% 4.70% -0.68% 0.63% 1.94% 0.74% -
ROE 9.71% 3.66% 10.59% -1.54% 1.15% 2.89% 0.93% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 352.23 279.31 290.57 253.05 218.03 182.69 340.93 0.54%
EPS 14.08 4.85 13.67 -1.73 1.37 3.55 2.53 33.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.3268 1.2914 1.12 1.19 1.23 2.73 -9.99%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 32.68 25.92 26.96 23.41 20.27 16.90 15.79 12.87%
EPS 1.31 0.45 1.27 -0.16 0.13 0.33 0.12 48.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1345 0.1231 0.1198 0.1036 0.1106 0.1138 0.1264 1.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.23 0.29 0.25 0.25 0.32 0.38 0.74 -
P/RPS 0.07 0.10 0.09 0.10 0.15 0.21 0.22 -17.36%
P/EPS 1.63 5.98 1.83 -14.45 23.36 10.70 29.25 -38.16%
EY 61.22 16.72 54.68 -6.92 4.28 9.34 3.42 61.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.22 0.19 0.22 0.27 0.31 0.27 -8.34%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 29/11/07 27/11/06 29/11/05 19/11/04 17/11/03 28/11/02 -
Price 0.22 0.27 0.34 0.25 0.26 0.42 0.74 -
P/RPS 0.06 0.10 0.12 0.10 0.12 0.23 0.22 -19.45%
P/EPS 1.56 5.57 2.49 -14.45 18.98 11.83 29.25 -38.62%
EY 64.00 17.96 40.21 -6.92 5.27 8.45 3.42 62.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.20 0.26 0.22 0.22 0.34 0.27 -9.32%

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