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

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 12.52%
YoY- -1098.35%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 149,864 125,299 107,049 94,617 88,476 86,003 77,314 11.65%
PBT 6,004 -3,914 715 -4,682 545 2,071 1,332 28.51%
Tax -416 449 -584 -759 0 285 7 -
NP 5,588 -3,465 131 -5,441 545 2,356 1,339 26.87%
-
NP to SH 5,588 -3,465 131 -5,441 545 2,356 1,332 26.98%
-
Tax Rate 6.93% - 81.68% - 0.00% -13.76% -0.53% -
Total Cost 144,276 128,764 106,918 100,058 87,931 83,647 75,975 11.27%
-
Net Worth 50,106 44,460 47,772 48,665 53,265 54,668 52,776 -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 - - - - - 997 1,195 -
Div Payout % - - - - - 42.32% 89.74% -
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 50,106 44,460 47,772 48,665 53,265 54,668 52,776 -0.86%
NOSH 39,982 40,054 40,144 39,889 19,655 19,952 19,915 12.31%
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 3.73% -2.77% 0.12% -5.75% 0.62% 2.74% 1.73% -
ROE 11.15% -7.79% 0.27% -11.18% 1.02% 4.31% 2.52% -
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 374.82 312.82 266.66 237.20 450.14 431.05 388.21 -0.58%
EPS 13.98 -8.65 0.33 -13.64 2.77 11.81 6.69 13.06%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 6.00 -
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 34.76 29.06 24.83 21.95 20.52 19.95 17.93 11.65%
EPS 1.30 -0.80 0.03 -1.26 0.13 0.55 0.31 26.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.28 -
NAPS 0.1162 0.1031 0.1108 0.1129 0.1236 0.1268 0.1224 -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 0.07 0.07 0.13 0.12 0.19 0.16 0.35 -23.51%
P/EPS 1.79 -2.54 107.26 -2.13 31.02 5.67 20.18 -33.20%
EY 55.90 -39.32 0.93 -47.04 3.22 17.62 4.95 49.75%
DY 0.00 0.00 0.00 0.00 0.00 7.46 4.45 -
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 0.06 0.08 0.11 0.18 0.20 0.16 0.30 -23.51%
P/EPS 1.65 -2.89 85.81 -3.08 32.46 5.76 17.34 -32.42%
EY 60.77 -34.60 1.17 -32.48 3.08 17.37 5.77 48.02%
DY 0.00 0.00 0.00 0.00 0.00 7.35 5.17 -
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