[TOMYPAK] QoQ Cumulative 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- 25.98%
YoY- 180.4%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 57,738 27,696 98,524 72,872 49,214 23,658 89,978 -25.62%
PBT 704 424 1,133 1,430 1,124 402 -5,680 -
Tax -9 -5 -575 -14 0 0 -759 -94.81%
NP 695 419 558 1,416 1,124 402 -6,439 -
-
NP to SH 695 419 558 1,416 1,124 402 -6,439 -
-
Tax Rate 1.28% 1.18% 50.75% 0.98% 0.00% 0.00% - -
Total Cost 57,043 27,277 97,966 71,456 48,090 23,256 96,417 -29.54%
-
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 1.46% 0.88% 1.19% 2.89% 2.31% 0.83% -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 144.55 69.41 247.19 182.69 123.47 118.29 451.30 -53.21%
EPS 1.74 1.05 1.40 3.55 2.82 2.01 -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 13.39 6.42 22.85 16.90 11.42 5.49 20.87 -25.63%
EPS 0.16 0.10 0.13 0.33 0.26 0.09 -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 0.24 0.55 0.17 0.21 0.23 0.56 0.14 43.28%
P/EPS 20.11 36.19 29.29 10.70 10.28 32.84 -1.98 -
EY 4.97 2.76 3.41 9.34 9.72 3.05 -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 0.19 0.46 0.16 0.23 0.34 0.24 0.15 17.08%
P/EPS 16.09 30.48 28.57 11.83 14.89 13.93 -2.07 -
EY 6.21 3.28 3.50 8.45 6.71 7.18 -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