[TOMYPAK] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
19-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -47.34%
YoY- -61.23%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 125,902 135,220 120,086 116,497 115,476 110,784 98,524 17.77%
PBT -2,634 -2,352 -1,894 750 1,408 1,696 1,133 -
Tax -18 -20 450 -18 -18 -20 -575 -90.08%
NP -2,652 -2,372 -1,444 732 1,390 1,676 558 -
-
NP to SH -2,652 -2,372 -1,444 732 1,390 1,676 558 -
-
Tax Rate - - - 2.40% 1.28% 1.18% 50.75% -
Total Cost 128,554 137,592 121,530 115,765 114,086 109,108 97,966 19.87%
-
Net Worth 44,333 44,875 45,600 47,686 47,531 47,486 47,031 -3.86%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 44,333 44,875 45,600 47,686 47,531 47,486 47,031 -3.86%
NOSH 39,939 40,067 40,000 40,072 39,942 39,904 39,857 0.13%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.11% -1.75% -1.20% 0.63% 1.20% 1.51% 0.57% -
ROE -5.98% -5.29% -3.17% 1.54% 2.92% 3.53% 1.19% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 315.23 337.48 300.22 290.71 289.11 277.62 247.19 17.61%
EPS -6.64 -5.92 -3.61 1.83 3.48 4.20 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.12 1.14 1.19 1.19 1.19 1.18 -3.99%
Adjusted Per Share Value based on latest NOSH - 40,555
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.20 31.37 27.85 27.02 26.79 25.70 22.85 17.77%
EPS -0.62 -0.55 -0.33 0.17 0.32 0.39 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1028 0.1041 0.1058 0.1106 0.1103 0.1101 0.1091 -3.89%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.22 0.25 0.25 0.32 0.35 0.38 0.41 -
P/RPS 0.07 0.07 0.08 0.11 0.12 0.14 0.17 -44.68%
P/EPS -3.31 -4.22 -6.93 17.52 10.06 9.05 29.29 -
EY -30.18 -23.68 -14.44 5.71 9.94 11.05 3.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.22 0.27 0.29 0.32 0.35 -31.16%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 25/03/05 19/11/04 20/08/04 27/05/04 01/03/04 -
Price 0.25 0.19 0.25 0.26 0.28 0.32 0.40 -
P/RPS 0.08 0.06 0.08 0.09 0.10 0.12 0.16 -37.03%
P/EPS -3.77 -3.21 -6.93 14.23 8.05 7.62 28.57 -
EY -26.56 -31.16 -14.44 7.03 12.43 13.13 3.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.17 0.22 0.22 0.24 0.27 0.34 -22.95%

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