[TOMYPAK] YoY Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -1932.19%
YoY- -1300.0%
View:
Show?
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 33,610 32,714 25,652 22,106 21,014 20,607 20,873 -0.50%
PBT 1,395 -2,457 -296 -6,185 -496 409 -154 -
Tax -382 464 -561 -759 496 285 154 -
NP 1,013 -1,993 -857 -6,944 0 694 0 -100.00%
-
NP to SH 1,013 -1,993 -857 -6,944 -496 694 -7 -
-
Tax Rate 27.38% - - - - -69.68% - -
Total Cost 32,597 34,707 26,509 29,050 21,014 19,913 20,873 -0.47%
-
Net Worth 46,045 45,622 47,035 47,654 53,783 54,044 45,849 -0.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - 997 - -
Div Payout % - - - - - 143.68% - -
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 46,045 45,622 47,035 47,654 53,783 54,044 45,849 -0.00%
NOSH 40,039 40,020 39,860 19,939 19,919 19,942 17,500 -0.87%
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 3.01% -6.09% -3.34% -31.41% 0.00% 3.37% 0.00% -
ROE 2.20% -4.37% -1.82% -14.57% -0.92% 1.28% -0.02% -
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 83.94 81.74 64.35 110.87 105.49 103.33 119.27 0.37%
EPS 2.53 -4.98 -2.15 -17.41 -2.49 3.48 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 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 7.80 7.59 5.95 5.13 4.87 4.78 4.84 -0.50%
EPS 0.23 -0.46 -0.20 -1.61 -0.12 0.16 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.00 -
NAPS 0.1068 0.1058 0.1091 0.1105 0.1248 0.1254 0.1064 -0.00%
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 0.25 0.31 0.64 0.58 0.81 0.75 0.00 -100.00%
P/EPS 8.30 -5.02 -19.07 -1.84 -34.14 22.13 0.00 -100.00%
EY 12.05 -19.92 -5.24 -54.42 -2.93 4.52 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.49 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 0.29 0.31 0.62 0.60 0.83 0.78 1.26 1.57%
P/EPS 9.49 -5.02 -18.60 -1.92 -35.34 23.28 -3,750.00 -
EY 10.54 -19.92 -5.38 -51.98 -2.83 4.30 -0.03 -
DY 0.00 0.00 0.00 0.00 0.00 6.17 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