[TOMYPAK] QoQ Annualized Quarter 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- -16.01%
YoY- 180.4%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 115,476 110,784 98,524 97,162 98,428 94,632 89,978 18.11%
PBT 1,408 1,696 1,133 1,906 2,248 1,608 -5,680 -
Tax -18 -20 -575 -18 0 0 -759 -91.76%
NP 1,390 1,676 558 1,888 2,248 1,608 -6,439 -
-
NP to SH 1,390 1,676 558 1,888 2,248 1,608 -6,439 -
-
Tax Rate 1.28% 1.18% 50.75% 0.94% 0.00% 0.00% - -
Total Cost 114,086 109,108 97,966 95,274 96,180 93,024 96,417 11.88%
-
Net Worth 47,531 47,486 47,031 49,061 48,626 48,200 47,650 -0.16%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 47,531 47,486 47,031 49,061 48,626 48,200 47,650 -0.16%
NOSH 39,942 39,904 39,857 39,887 39,858 20,000 19,937 58.98%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.20% 1.51% 0.57% 1.94% 2.28% 1.70% -7.16% -
ROE 2.92% 3.53% 1.19% 3.85% 4.62% 3.34% -13.51% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 289.11 277.62 247.19 243.59 246.95 473.16 451.30 -25.70%
EPS 3.48 4.20 1.40 4.73 5.64 8.04 -16.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.18 1.23 1.22 2.41 2.39 -37.20%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.79 25.70 22.85 22.54 22.83 21.95 20.87 18.13%
EPS 0.32 0.39 0.13 0.44 0.52 0.37 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1103 0.1101 0.1091 0.1138 0.1128 0.1118 0.1105 -0.12%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.35 0.38 0.41 0.38 0.29 0.66 0.64 -
P/RPS 0.12 0.14 0.17 0.16 0.12 0.14 0.14 -9.77%
P/EPS 10.06 9.05 29.29 8.03 5.14 8.21 -1.98 -
EY 9.94 11.05 3.41 12.46 19.45 12.18 -50.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.35 0.31 0.24 0.27 0.27 4.88%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 27/05/04 01/03/04 17/11/03 28/08/03 19/05/03 27/02/03 -
Price 0.28 0.32 0.40 0.42 0.42 0.28 0.67 -
P/RPS 0.10 0.12 0.16 0.17 0.17 0.06 0.15 -23.70%
P/EPS 8.05 7.62 28.57 8.87 7.45 3.48 -2.07 -
EY 12.43 13.13 3.50 11.27 13.43 28.71 -48.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.34 0.34 0.34 0.12 0.28 -9.77%

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