[TOMYPAK] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.6%
YoY- -61522.22%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 149,836 133,642 113,025 94,978 89,006 87,352 79,141 11.21%
PBT 6,896 -3,133 268 -4,755 9 2,204 1,200 33.81%
Tax -416 450 -575 -773 0 285 154 -
NP 6,480 -2,683 -307 -5,528 9 2,489 1,354 29.79%
-
NP to SH 6,480 -2,683 -307 -5,528 9 2,489 1,347 29.91%
-
Tax Rate 6.03% - 214.55% - 0.00% -12.93% -12.83% -
Total Cost 143,356 136,325 113,332 100,506 88,997 84,863 77,787 10.72%
-
Net Worth 51,655 44,799 48,261 49,199 54,456 54,421 53,662 -0.63%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - 997 - -
Div Payout % - - - - - 40.06% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 51,655 44,799 48,261 49,199 54,456 54,421 53,662 -0.63%
NOSH 40,000 39,999 40,555 39,999 19,947 19,934 19,948 12.28%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.32% -2.01% -0.27% -5.82% 0.01% 2.85% 1.71% -
ROE 12.54% -5.99% -0.64% -11.24% 0.02% 4.57% 2.51% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 374.59 334.11 278.69 237.45 446.20 438.19 396.72 -0.95%
EPS 16.20 -6.71 -0.76 -13.82 0.05 12.49 6.75 15.70%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.2914 1.12 1.19 1.23 2.73 2.73 2.69 -11.50%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 34.76 31.00 26.22 22.03 20.65 20.26 18.36 11.21%
EPS 1.50 -0.62 -0.07 -1.28 0.00 0.58 0.31 30.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.00 -
NAPS 0.1198 0.1039 0.1119 0.1141 0.1263 0.1262 0.1245 -0.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.25 0.25 0.32 0.38 0.74 0.66 0.98 -
P/RPS 0.07 0.07 0.11 0.16 0.17 0.15 0.25 -19.10%
P/EPS 1.54 -3.73 -42.27 -2.75 1,640.12 5.29 14.51 -31.17%
EY 64.80 -26.83 -2.37 -36.37 0.06 18.92 6.89 45.26%
DY 0.00 0.00 0.00 0.00 0.00 7.58 0.00 -
P/NAPS 0.19 0.22 0.27 0.31 0.27 0.24 0.36 -10.09%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 19/11/04 17/11/03 28/11/02 05/12/01 29/11/00 -
Price 0.34 0.25 0.26 0.42 0.74 0.83 0.93 -
P/RPS 0.09 0.07 0.09 0.18 0.17 0.19 0.23 -14.47%
P/EPS 2.10 -3.73 -34.35 -3.04 1,640.12 6.65 13.77 -26.89%
EY 47.65 -26.83 -2.91 -32.90 0.06 15.04 7.26 36.81%
DY 0.00 0.00 0.00 0.00 0.00 6.02 0.00 -
P/NAPS 0.26 0.22 0.22 0.34 0.27 0.30 0.35 -4.83%

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