[TOMYPAK] YoY TTM Result on 30-Sep-2002 [#3]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -98.35%
YoY- -99.64%
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 133,642 113,025 94,978 89,006 87,352 79,141 19,591 -2.02%
PBT -3,133 268 -4,755 9 2,204 1,200 914 -
Tax 450 -575 -773 0 285 154 -147 -
NP -2,683 -307 -5,528 9 2,489 1,354 767 -
-
NP to SH -2,683 -307 -5,528 9 2,489 1,347 767 -
-
Tax Rate - 214.55% - 0.00% -12.93% -12.83% 16.08% -
Total Cost 136,325 113,332 100,506 88,997 84,863 77,787 18,824 -2.08%
-
Net Worth 44,799 48,261 49,199 54,456 54,421 53,662 51,797 0.15%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - 997 - - -
Div Payout % - - - - 40.06% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 44,799 48,261 49,199 54,456 54,421 53,662 51,797 0.15%
NOSH 39,999 40,555 39,999 19,947 19,934 19,948 19,922 -0.73%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -2.01% -0.27% -5.82% 0.01% 2.85% 1.71% 3.92% -
ROE -5.99% -0.64% -11.24% 0.02% 4.57% 2.51% 1.48% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 334.11 278.69 237.45 446.20 438.19 396.72 98.34 -1.29%
EPS -6.71 -0.76 -13.82 0.05 12.49 6.75 3.85 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.12 1.19 1.23 2.73 2.73 2.69 2.60 0.89%
Adjusted Per Share Value based on latest NOSH - 19,947
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 31.00 26.22 22.03 20.65 20.26 18.36 4.54 -2.02%
EPS -0.62 -0.07 -1.28 0.00 0.58 0.31 0.18 -
DPS 0.00 0.00 0.00 0.00 0.23 0.00 0.00 -
NAPS 0.1039 0.1119 0.1141 0.1263 0.1262 0.1245 0.1201 0.15%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.25 0.32 0.38 0.74 0.66 0.98 0.00 -
P/RPS 0.07 0.11 0.16 0.17 0.15 0.25 0.00 -100.00%
P/EPS -3.73 -42.27 -2.75 1,640.12 5.29 14.51 0.00 -100.00%
EY -26.83 -2.37 -36.37 0.06 18.92 6.89 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 7.58 0.00 0.00 -
P/NAPS 0.22 0.27 0.31 0.27 0.24 0.36 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 19/11/04 17/11/03 28/11/02 05/12/01 29/11/00 - -
Price 0.25 0.26 0.42 0.74 0.83 0.93 0.00 -
P/RPS 0.07 0.09 0.18 0.17 0.19 0.23 0.00 -100.00%
P/EPS -3.73 -34.35 -3.04 1,640.12 6.65 13.77 0.00 -100.00%
EY -26.83 -2.91 -32.90 0.06 15.04 7.26 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 6.02 0.00 0.00 -
P/NAPS 0.22 0.22 0.34 0.27 0.30 0.35 0.00 -100.00%

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