[TOMYPAK] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -34.78%
YoY- 140.25%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 35,248 37,353 36,595 37,949 38,495 39,782 33,610 3.23%
PBT 28 1,102 592 1,532 2,348 1,621 1,395 -92.66%
Tax -5 -4 -317 -4 -5 -25 -382 -94.48%
NP 23 1,098 275 1,528 2,343 1,596 1,013 -92.03%
-
NP to SH 23 1,098 275 1,528 2,343 1,596 1,013 -92.03%
-
Tax Rate 17.86% 0.36% 53.55% 0.26% 0.21% 1.54% 27.38% -
Total Cost 35,225 36,255 36,320 36,421 36,152 38,186 32,597 5.31%
-
Net Worth 50,074 51,905 51,572 51,655 50,106 47,600 46,045 5.76%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 797 - - - - -
Div Payout % - - 289.85% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 50,074 51,905 51,572 51,655 50,106 47,600 46,045 5.76%
NOSH 38,333 39,927 39,855 40,000 39,982 39,999 40,039 -2.86%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.07% 2.94% 0.75% 4.03% 6.09% 4.01% 3.01% -
ROE 0.05% 2.12% 0.53% 2.96% 4.68% 3.35% 2.20% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 91.95 93.55 91.82 94.87 96.28 99.46 83.94 6.28%
EPS 0.06 2.75 0.69 3.82 5.86 3.99 2.53 -91.80%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.3063 1.30 1.294 1.2914 1.2532 1.19 1.15 8.89%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.26 8.76 8.58 8.90 9.02 9.33 7.88 3.19%
EPS 0.01 0.26 0.06 0.36 0.55 0.37 0.24 -88.05%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.1174 0.1217 0.1209 0.1211 0.1175 0.1116 0.1079 5.80%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.34 0.34 0.30 0.25 0.25 0.23 0.21 -
P/RPS 0.37 0.36 0.33 0.26 0.26 0.23 0.25 29.96%
P/EPS 566.67 12.36 43.48 6.54 4.27 5.76 8.30 1583.42%
EY 0.18 8.09 2.30 15.28 23.44 17.35 12.05 -93.98%
DY 0.00 0.00 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.23 0.19 0.20 0.19 0.18 27.86%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 30/05/07 27/02/07 27/11/06 21/08/06 30/05/06 22/02/06 -
Price 0.31 0.34 0.36 0.34 0.23 0.23 0.24 -
P/RPS 0.34 0.36 0.39 0.36 0.24 0.23 0.29 11.21%
P/EPS 516.67 12.36 52.17 8.90 3.92 5.76 9.49 1347.02%
EY 0.19 8.09 1.92 11.24 25.48 17.35 10.54 -93.17%
DY 0.00 0.00 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.28 0.26 0.18 0.19 0.21 9.33%

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