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

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -71644.45%
YoY- -595.69%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 134,538 120,087 98,524 90,098 87,759 78,875 40,464 -1.26%
PBT 719 -1,893 1,134 -5,680 1,299 1,763 760 0.05%
Tax -396 450 -575 -759 0 285 7 -
NP 323 -1,443 559 -6,439 1,299 2,048 767 0.92%
-
NP to SH 323 -1,443 559 -6,439 1,299 2,048 760 0.91%
-
Tax Rate 55.08% - 50.71% - 0.00% -16.17% -0.92% -
Total Cost 134,215 121,530 97,965 96,537 86,460 76,827 39,697 -1.28%
-
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 1,050 -
Div Payout % - - - - - 48.69% 138.16% -
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 0.24% -1.20% 0.57% -7.15% 1.48% 2.60% 1.90% -
ROE 0.70% -3.16% 1.19% -13.51% 2.42% 3.79% 1.66% -
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 336.01 300.07 247.17 451.86 440.56 395.51 231.22 -0.39%
EPS 0.81 -3.61 1.40 -32.29 6.52 10.27 4.34 1.80%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 6.00 -
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 31.21 27.85 22.85 20.90 20.36 18.30 9.39 -1.26%
EPS 0.07 -0.33 0.13 -1.49 0.30 0.48 0.18 1.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.24 -
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 0.06 0.08 0.17 0.14 0.19 0.19 0.00 -100.00%
P/EPS 26.03 -6.93 29.24 -1.98 13.03 7.50 0.00 -100.00%
EY 3.84 -14.42 3.42 -50.46 7.67 13.34 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 - -
Price 0.24 0.25 0.40 0.67 0.88 0.81 0.00 -
P/RPS 0.07 0.08 0.16 0.15 0.20 0.20 0.00 -100.00%
P/EPS 29.75 -6.93 28.52 -2.07 13.49 7.89 0.00 -100.00%
EY 3.36 -14.42 3.51 -48.20 7.41 12.68 0.00 -100.00%
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 0.00 -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