[TOMYPAK] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 179.6%
YoY- 792.06%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 27,696 98,524 72,872 49,214 23,658 89,978 68,052 -45.05%
PBT 424 1,133 1,430 1,124 402 -5,680 505 -10.99%
Tax -5 -575 -14 0 0 -759 0 -
NP 419 558 1,416 1,124 402 -6,439 505 -11.69%
-
NP to SH 419 558 1,416 1,124 402 -6,439 505 -11.69%
-
Tax Rate 1.18% 50.75% 0.98% 0.00% 0.00% - 0.00% -
Total Cost 27,277 97,966 71,456 48,090 23,256 96,417 67,547 -45.33%
-
Net Worth 47,486 47,031 49,061 48,626 48,200 47,650 54,492 -8.75%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 47,486 47,031 49,061 48,626 48,200 47,650 54,492 -8.75%
NOSH 39,904 39,857 39,887 39,858 20,000 19,937 19,960 58.63%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.51% 0.57% 1.94% 2.28% 1.70% -7.16% 0.74% -
ROE 0.88% 1.19% 2.89% 2.31% 0.83% -13.51% 0.93% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 69.41 247.19 182.69 123.47 118.29 451.30 340.93 -65.35%
EPS 1.05 1.40 3.55 2.82 2.01 -16.15 2.53 -44.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.23 1.22 2.41 2.39 2.73 -42.48%
Adjusted Per Share Value based on latest NOSH - 39,889
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.49 23.10 17.08 11.54 5.55 21.09 15.95 -45.05%
EPS 0.10 0.13 0.33 0.26 0.09 -1.51 0.12 -11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1113 0.1103 0.115 0.114 0.113 0.1117 0.1277 -8.74%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.38 0.41 0.38 0.29 0.66 0.64 0.74 -
P/RPS 0.55 0.17 0.21 0.23 0.56 0.14 0.22 84.09%
P/EPS 36.19 29.29 10.70 10.28 32.84 -1.98 29.25 15.23%
EY 2.76 3.41 9.34 9.72 3.05 -50.46 3.42 -13.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.31 0.24 0.27 0.27 0.27 11.98%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 01/03/04 17/11/03 28/08/03 19/05/03 27/02/03 28/11/02 -
Price 0.32 0.40 0.42 0.42 0.28 0.67 0.74 -
P/RPS 0.46 0.16 0.23 0.34 0.24 0.15 0.22 63.44%
P/EPS 30.48 28.57 11.83 14.89 13.93 -2.07 29.25 2.78%
EY 3.28 3.50 8.45 6.71 7.18 -48.20 3.42 -2.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.34 0.34 0.12 0.28 0.27 0.00%

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