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

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -77.26%
YoY- 102.41%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 147,145 149,864 125,299 107,049 94,617 88,476 86,003 9.35%
PBT 3,254 6,004 -3,914 715 -4,682 545 2,071 7.81%
Tax -330 -416 449 -584 -759 0 285 -
NP 2,924 5,588 -3,465 131 -5,441 545 2,356 3.66%
-
NP to SH 2,924 5,588 -3,465 131 -5,441 545 2,356 3.66%
-
Tax Rate 10.14% 6.93% - 81.68% - 0.00% -13.76% -
Total Cost 144,221 144,276 128,764 106,918 100,058 87,931 83,647 9.49%
-
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 797 - - - - - 997 -3.66%
Div Payout % 27.26% - - - - - 42.32% -
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 1.99% 3.73% -2.77% 0.12% -5.75% 0.62% 2.74% -
ROE 5.84% 11.15% -7.79% 0.27% -11.18% 1.02% 4.31% -
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 383.86 374.82 312.82 266.66 237.20 450.14 431.05 -1.91%
EPS 7.63 13.98 -8.65 0.33 -13.64 2.77 11.81 -7.01%
DPS 2.08 0.00 0.00 0.00 0.00 0.00 5.00 -13.59%
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 34.13 34.76 29.06 24.83 21.95 20.52 19.95 9.35%
EPS 0.68 1.30 -0.80 0.03 -1.26 0.13 0.55 3.59%
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.23 -4.00%
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 0.09 0.07 0.07 0.13 0.12 0.19 0.16 -9.13%
P/EPS 4.46 1.79 -2.54 107.26 -2.13 31.02 5.67 -3.91%
EY 22.43 55.90 -39.32 0.93 -47.04 3.22 17.62 4.10%
DY 6.12 0.00 0.00 0.00 0.00 0.00 7.46 -3.24%
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 0.08 0.06 0.08 0.11 0.18 0.20 0.16 -10.90%
P/EPS 4.06 1.65 -2.89 85.81 -3.08 32.46 5.76 -5.66%
EY 24.61 60.77 -34.60 1.17 -32.48 3.08 17.37 5.97%
DY 6.71 0.00 0.00 0.00 0.00 0.00 7.35 -1.50%
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