[TOMYPAK] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -3235.74%
YoY- -19952.18%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 18,606 167,157 155,799 143,360 125,006 90,209 46,266 -45.48%
PBT -6,778 -134,351 -125,533 -119,302 -3,477 2,693 1,643 -
Tax 0 -4,708 -4,594 -4,594 -104 -4 0 -
NP -6,778 -139,059 -130,127 -123,896 -3,581 2,689 1,643 -
-
NP to SH -6,820 -139,231 -130,413 -124,123 -3,721 2,335 1,549 -
-
Tax Rate - - - - - 0.15% 0.00% -
Total Cost 25,384 306,216 285,926 267,256 128,587 87,520 44,623 -31.32%
-
Net Worth 81,912 47,422 60,356 64,667 185,372 189,478 189,450 -42.79%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 81,912 47,422 60,356 64,667 185,372 189,478 189,450 -42.79%
NOSH 431,116 431,116 431,116 431,116 431,116 430,826 430,571 0.08%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -36.43% -83.19% -83.52% -86.42% -2.86% 2.98% 3.55% -
ROE -8.33% -293.59% -216.07% -191.94% -2.01% 1.23% 0.82% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.32 38.77 36.14 33.25 29.00 20.95 10.75 -45.51%
EPS -1.58 -32.30 -30.26 -28.81 -0.86 0.54 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.11 0.14 0.15 0.43 0.44 0.44 -42.84%
Adjusted Per Share Value based on latest NOSH - 431,116
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.32 38.77 36.14 33.25 29.00 20.92 10.73 -45.44%
EPS -1.58 -32.30 -30.26 -28.81 -0.86 0.54 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.11 0.14 0.15 0.43 0.4395 0.4394 -42.78%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.40 0.38 0.455 0.42 0.555 0.505 0.605 -
P/RPS 9.27 0.98 1.26 1.26 1.91 2.41 5.63 39.39%
P/EPS -25.29 -1.18 -1.50 -1.46 -64.30 93.13 168.17 -
EY -3.95 -84.99 -66.48 -68.55 -1.56 1.07 0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 3.45 3.25 2.80 1.29 1.15 1.38 32.68%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 28/02/22 30/11/21 30/08/21 25/05/21 -
Price 0.40 0.405 0.395 0.395 0.535 0.54 0.56 -
P/RPS 9.27 1.04 1.09 1.19 1.85 2.58 5.21 46.78%
P/EPS -25.29 -1.25 -1.31 -1.37 -61.98 99.59 155.66 -
EY -3.95 -79.74 -76.58 -72.89 -1.61 1.00 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 3.68 2.82 2.63 1.24 1.23 1.27 40.23%

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