[TOMYPAK] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -1932.19%
YoY- -1300.0%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 23,658 25,556 23,658 22,106 23,297 22,744 22,011 4.92%
PBT 306 722 402 -6,185 379 -57 183 40.83%
Tax -14 0 0 -759 0 57 0 -
NP 292 722 402 -6,944 379 0 183 36.50%
-
NP to SH 292 722 402 -6,944 379 -57 183 36.50%
-
Tax Rate 4.58% 0.00% 0.00% - 0.00% - 0.00% -
Total Cost 23,366 24,834 23,256 29,050 22,918 22,744 21,828 4.63%
-
Net Worth 49,199 48,665 48,200 47,654 54,456 53,265 53,905 -5.90%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 49,199 48,665 48,200 47,654 54,456 53,265 53,905 -5.90%
NOSH 39,999 39,889 20,000 19,939 19,947 19,655 19,891 59.24%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.23% 2.83% 1.70% -31.41% 1.63% 0.00% 0.83% -
ROE 0.59% 1.48% 0.83% -14.57% 0.70% -0.11% 0.34% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 59.15 64.07 118.29 110.87 116.79 115.72 110.66 -34.11%
EPS 0.73 1.81 2.01 -17.41 1.90 -0.29 0.92 -14.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.22 2.41 2.39 2.73 2.71 2.71 -40.91%
Adjusted Per Share Value based on latest NOSH - 19,939
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.49 5.93 5.49 5.13 5.40 5.28 5.11 4.89%
EPS 0.07 0.17 0.09 -1.61 0.09 -0.01 0.04 45.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1141 0.1129 0.1118 0.1105 0.1263 0.1236 0.125 -5.89%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.38 0.29 0.66 0.64 0.74 0.86 0.95 -
P/RPS 0.64 0.45 0.56 0.58 0.63 0.74 0.86 -17.86%
P/EPS 52.05 16.02 32.84 -1.84 38.95 -296.55 103.26 -36.63%
EY 1.92 6.24 3.05 -54.42 2.57 -0.34 0.97 57.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.27 0.27 0.27 0.32 0.35 -7.76%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 28/08/03 19/05/03 27/02/03 28/11/02 29/08/02 29/05/02 -
Price 0.42 0.42 0.28 0.67 0.74 0.90 0.90 -
P/RPS 0.71 0.66 0.24 0.60 0.63 0.78 0.81 -8.40%
P/EPS 57.53 23.20 13.93 -1.92 38.95 -310.34 97.83 -29.78%
EY 1.74 4.31 7.18 -51.98 2.57 -0.32 1.02 42.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.12 0.28 0.27 0.33 0.33 2.00%

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