[TOMYPAK] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -1056.29%
YoY- -595.69%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 97,162 98,428 94,632 89,978 90,736 89,510 88,044 6.78%
PBT 1,906 2,248 1,608 -5,680 673 252 732 89.15%
Tax -18 0 0 -759 0 0 0 -
NP 1,888 2,248 1,608 -6,439 673 252 732 87.96%
-
NP to SH 1,888 2,248 1,608 -6,439 673 252 732 87.96%
-
Tax Rate 0.94% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Total Cost 95,274 96,180 93,024 96,417 90,062 89,258 87,312 5.98%
-
Net Worth 49,061 48,626 48,200 47,650 54,492 54,200 53,905 -6.07%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 49,061 48,626 48,200 47,650 54,492 54,200 53,905 -6.07%
NOSH 39,887 39,858 20,000 19,937 19,960 20,000 19,891 58.95%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.94% 2.28% 1.70% -7.16% 0.74% 0.28% 0.83% -
ROE 3.85% 4.62% 3.34% -13.51% 1.24% 0.46% 1.36% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 243.59 246.95 473.16 451.30 454.58 447.55 442.63 -32.82%
EPS 4.73 5.64 8.04 -16.15 3.37 1.26 3.68 18.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.22 2.41 2.39 2.73 2.71 2.71 -40.91%
Adjusted Per Share Value based on latest NOSH - 19,939
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 22.78 23.08 22.19 21.09 21.27 20.98 20.64 6.79%
EPS 0.44 0.53 0.38 -1.51 0.16 0.06 0.17 88.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.115 0.114 0.113 0.1117 0.1277 0.1271 0.1264 -6.10%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.38 0.29 0.66 0.64 0.74 0.86 0.95 -
P/RPS 0.16 0.12 0.14 0.14 0.16 0.19 0.21 -16.56%
P/EPS 8.03 5.14 8.21 -1.98 21.94 68.25 25.82 -54.06%
EY 12.46 19.45 12.18 -50.46 4.56 1.47 3.87 117.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.27 0.27 0.27 0.32 0.35 -7.76%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 28/08/03 19/05/03 27/02/03 28/11/02 29/08/02 29/05/02 -
Price 0.42 0.42 0.28 0.67 0.74 0.90 0.90 -
P/RPS 0.17 0.17 0.06 0.15 0.16 0.20 0.20 -10.25%
P/EPS 8.87 7.45 3.48 -2.07 21.94 71.43 24.46 -49.11%
EY 11.27 13.43 28.71 -48.20 4.56 1.40 4.09 96.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.12 0.28 0.27 0.33 0.33 2.00%

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