[TOMYPAK] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 146.81%
YoY- 122.37%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 116,226 78,277 39,782 134,538 100,928 62,951 33,805 127.62%
PBT 5,502 3,969 1,621 718 -676 -1,317 -588 -
Tax -34 -29 -25 -395 -14 -9 -5 258.50%
NP 5,468 3,940 1,596 323 -690 -1,326 -593 -
-
NP to SH 5,468 3,940 1,596 323 -690 -1,326 -593 -
-
Tax Rate 0.62% 0.73% 1.54% 55.01% - - - -
Total Cost 110,758 74,337 38,186 134,215 101,618 64,277 34,398 117.89%
-
Net Worth 51,655 50,127 47,600 45,858 44,670 44,333 44,875 9.82%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 51,655 50,127 47,600 45,858 44,670 44,333 44,875 9.82%
NOSH 39,999 39,999 39,999 39,876 39,884 39,939 40,067 -0.11%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.70% 5.03% 4.01% 0.24% -0.68% -2.11% -1.75% -
ROE 10.59% 7.86% 3.35% 0.70% -1.54% -2.99% -1.32% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 290.57 195.69 99.46 337.39 253.05 157.61 84.37 127.88%
EPS 13.67 9.85 3.99 0.81 -1.73 -3.32 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2914 1.2532 1.19 1.15 1.12 1.11 1.12 9.94%
Adjusted Per Share Value based on latest NOSH - 40,039
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 26.96 18.16 9.23 31.21 23.41 14.60 7.84 127.65%
EPS 1.27 0.91 0.37 0.07 -0.16 -0.31 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1198 0.1163 0.1104 0.1064 0.1036 0.1028 0.1041 9.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.25 0.25 0.23 0.21 0.25 0.22 0.25 -
P/RPS 0.09 0.13 0.23 0.06 0.10 0.14 0.30 -55.15%
P/EPS 1.83 2.54 5.76 25.93 -14.45 -6.63 -16.89 -
EY 54.68 39.40 17.35 3.86 -6.92 -15.09 -5.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.19 0.18 0.22 0.20 0.22 -9.30%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 21/08/06 30/05/06 22/02/06 29/11/05 25/08/05 26/05/05 -
Price 0.34 0.23 0.23 0.24 0.25 0.25 0.19 -
P/RPS 0.12 0.12 0.23 0.07 0.10 0.16 0.23 -35.16%
P/EPS 2.49 2.34 5.76 29.63 -14.45 -7.53 -12.84 -
EY 40.21 42.83 17.35 3.38 -6.92 -13.28 -7.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.18 0.19 0.21 0.22 0.23 0.17 32.71%

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