[TOMYPAK] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.4%
YoY- -533.75%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 140,515 126,196 102,562 91,805 88,908 81,923 58,218 15.81%
PBT 2,928 -2,905 1,156 -5,461 1,434 1,711 860 22.64%
Tax -416 450 -580 -759 0 285 7 -
NP 2,512 -2,455 576 -6,220 1,434 1,996 867 19.38%
-
NP to SH 2,512 -2,455 576 -6,220 1,434 1,996 860 19.55%
-
Tax Rate 14.21% - 50.17% - 0.00% -16.66% -0.81% -
Total Cost 138,003 128,651 101,986 98,025 87,474 79,927 57,351 15.75%
-
Net Worth 47,600 44,875 47,486 40,000 53,905 54,600 52,600 -1.65%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - 997 1,050 -
Div Payout % - - - - - 49.96% 122.09% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 47,600 44,875 47,486 40,000 53,905 54,600 52,600 -1.65%
NOSH 39,999 40,067 39,904 20,000 19,891 20,000 20,000 12.23%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.79% -1.95% 0.56% -6.78% 1.61% 2.44% 1.49% -
ROE 5.28% -5.47% 1.21% -15.55% 2.66% 3.66% 1.63% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 351.29 314.96 257.02 459.03 446.97 409.62 291.09 3.18%
EPS 6.28 -6.13 1.44 -31.10 7.21 9.98 4.30 6.51%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.25 -
NAPS 1.19 1.12 1.19 2.00 2.71 2.73 2.63 -12.37%
Adjusted Per Share Value based on latest NOSH - 20,000
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 32.94 29.58 24.04 21.52 20.84 19.21 13.65 15.80%
EPS 0.59 -0.58 0.14 -1.46 0.34 0.47 0.20 19.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.25 -
NAPS 0.1116 0.1052 0.1113 0.0938 0.1264 0.128 0.1233 -1.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.23 0.25 0.38 0.66 0.95 0.65 2.17 -
P/RPS 0.07 0.08 0.15 0.14 0.21 0.16 0.75 -32.63%
P/EPS 3.66 -4.08 26.33 -2.12 13.18 6.51 50.47 -35.41%
EY 27.30 -24.51 3.80 -47.12 7.59 15.35 1.98 54.82%
DY 0.00 0.00 0.00 0.00 0.00 7.69 2.42 -
P/NAPS 0.19 0.22 0.32 0.33 0.35 0.24 0.83 -21.77%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 26/05/05 27/05/04 19/05/03 29/05/02 29/05/01 - -
Price 0.23 0.19 0.32 0.28 0.90 0.72 0.00 -
P/RPS 0.07 0.06 0.12 0.06 0.20 0.18 0.00 -
P/EPS 3.66 -3.10 22.17 -0.90 12.48 7.21 0.00 -
EY 27.30 -32.25 4.51 -111.07 8.01 13.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 6.94 0.00 -
P/NAPS 0.19 0.17 0.27 0.14 0.33 0.26 0.00 -

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