[TOMYPAK] QoQ TTM Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -61.99%
YoY- -76.87%
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 91,805 90,098 89,006 88,476 88,908 87,759 87,352 3.37%
PBT -5,461 -5,680 9 545 1,434 1,299 2,204 -
Tax -759 -759 0 0 0 0 285 -
NP -6,220 -6,439 9 545 1,434 1,299 2,489 -
-
NP to SH -6,220 -6,439 9 545 1,434 1,299 2,489 -
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% -12.93% -
Total Cost 98,025 96,537 88,997 87,931 87,474 86,460 84,863 10.09%
-
Net Worth 40,000 47,654 54,456 53,265 53,905 53,783 54,421 -18.57%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - 997 -
Div Payout % - - - - - - 40.06% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 40,000 47,654 54,456 53,265 53,905 53,783 54,421 -18.57%
NOSH 20,000 19,939 19,947 19,655 19,891 19,919 19,934 0.22%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -6.78% -7.15% 0.01% 0.62% 1.61% 1.48% 2.85% -
ROE -15.55% -13.51% 0.02% 1.02% 2.66% 2.42% 4.57% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 459.03 451.86 446.20 450.14 446.97 440.56 438.19 3.14%
EPS -31.10 -32.29 0.05 2.77 7.21 6.52 12.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.00 2.39 2.73 2.71 2.71 2.70 2.73 -18.74%
Adjusted Per Share Value based on latest NOSH - 19,655
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 21.52 21.12 20.87 20.74 20.84 20.57 20.48 3.36%
EPS -1.46 -1.51 0.00 0.13 0.34 0.30 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.0938 0.1117 0.1277 0.1249 0.1264 0.1261 0.1276 -18.56%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.66 0.64 0.74 0.86 0.95 0.85 0.66 -
P/RPS 0.14 0.14 0.17 0.19 0.21 0.19 0.15 -4.49%
P/EPS -2.12 -1.98 1,640.12 31.02 13.18 13.03 5.29 -
EY -47.12 -50.46 0.06 3.22 7.59 7.67 18.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.58 -
P/NAPS 0.33 0.27 0.27 0.32 0.35 0.31 0.24 23.67%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 19/05/03 27/02/03 28/11/02 29/08/02 29/05/02 27/02/02 05/12/01 -
Price 0.28 0.67 0.74 0.90 0.90 0.88 0.83 -
P/RPS 0.06 0.15 0.17 0.20 0.20 0.20 0.19 -53.65%
P/EPS -0.90 -2.07 1,640.12 32.46 12.48 13.49 6.65 -
EY -111.07 -48.20 0.06 3.08 8.01 7.41 15.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.02 -
P/NAPS 0.14 0.28 0.27 0.33 0.33 0.33 0.30 -39.86%

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