[TOMYPAK] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -33.89%
YoY- -61.63%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 35,248 38,495 29,146 30,043 25,556 22,744 23,176 7.23%
PBT 28 2,348 -728 281 722 -57 832 -43.16%
Tax -5 -5 -5 -4 0 57 0 -
NP 23 2,343 -733 277 722 0 832 -44.99%
-
NP to SH 23 2,343 -733 277 722 -57 832 -44.99%
-
Tax Rate 17.86% 0.21% - 1.42% 0.00% - 0.00% -
Total Cost 35,225 36,152 29,879 29,766 24,834 22,744 22,344 7.87%
-
Net Worth 50,074 50,106 44,460 47,772 48,665 53,265 54,668 -1.45%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 50,074 50,106 44,460 47,772 48,665 53,265 54,668 -1.45%
NOSH 38,333 39,982 40,054 40,144 39,889 19,655 19,952 11.49%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.07% 6.09% -2.51% 0.92% 2.83% 0.00% 3.59% -
ROE 0.05% 4.68% -1.65% 0.58% 1.48% -0.11% 1.52% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 91.95 96.28 72.77 74.84 64.07 115.72 116.16 -3.81%
EPS 0.06 5.86 -1.83 0.69 1.81 -0.29 4.17 -50.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3063 1.2532 1.11 1.19 1.22 2.71 2.74 -11.60%
Adjusted Per Share Value based on latest NOSH - 40,144
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 8.18 8.93 6.76 6.97 5.93 5.28 5.38 7.22%
EPS 0.01 0.54 -0.17 0.06 0.17 -0.01 0.19 -38.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.1162 0.1031 0.1108 0.1129 0.1236 0.1268 -1.44%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.34 0.25 0.22 0.35 0.29 0.86 0.67 -
P/RPS 0.37 0.26 0.30 0.47 0.45 0.74 0.58 -7.21%
P/EPS 566.67 4.27 -12.02 50.72 16.02 -296.55 16.07 81.03%
EY 0.18 23.44 -8.32 1.97 6.24 -0.34 6.22 -44.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.20 0.29 0.24 0.32 0.24 1.34%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 21/08/06 25/08/05 20/08/04 28/08/03 29/08/02 03/10/01 -
Price 0.31 0.23 0.25 0.28 0.42 0.90 0.68 -
P/RPS 0.34 0.24 0.34 0.37 0.66 0.78 0.59 -8.77%
P/EPS 516.67 3.92 -13.66 40.58 23.20 -310.34 16.31 77.83%
EY 0.19 25.48 -7.32 2.46 4.31 -0.32 6.13 -43.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.18 0.23 0.24 0.34 0.33 0.25 -0.67%

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