[TOMYPAK] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
01-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 110.11%
YoY- 108.68%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 113,025 107,049 102,562 98,524 94,978 94,617 91,805 14.82%
PBT 268 715 1,156 1,134 -4,755 -4,682 -5,461 -
Tax -575 -584 -580 -575 -773 -759 -759 -16.85%
NP -307 131 576 559 -5,528 -5,441 -6,220 -86.47%
-
NP to SH -307 131 576 559 -5,528 -5,441 -6,220 -86.47%
-
Tax Rate 214.55% 81.68% 50.17% 50.71% - - - -
Total Cost 113,332 106,918 101,986 97,965 100,506 100,058 98,025 10.12%
-
Net Worth 48,261 47,772 47,486 47,035 49,199 48,665 40,000 13.29%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 48,261 47,772 47,486 47,035 49,199 48,665 40,000 13.29%
NOSH 40,555 40,144 39,904 39,860 39,999 39,889 20,000 59.99%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -0.27% 0.12% 0.56% 0.57% -5.82% -5.75% -6.78% -
ROE -0.64% 0.27% 1.21% 1.19% -11.24% -11.18% -15.55% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 278.69 266.66 257.02 247.17 237.45 237.20 459.03 -28.23%
EPS -0.76 0.33 1.44 1.40 -13.82 -13.64 -31.10 -91.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.19 1.18 1.23 1.22 2.00 -29.19%
Adjusted Per Share Value based on latest NOSH - 39,860
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 26.50 25.10 24.04 23.10 22.27 22.18 21.52 14.84%
EPS -0.07 0.03 0.14 0.13 -1.30 -1.28 -1.46 -86.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1131 0.112 0.1113 0.1103 0.1153 0.1141 0.0938 13.24%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.32 0.35 0.38 0.41 0.38 0.29 0.66 -
P/RPS 0.11 0.13 0.15 0.17 0.16 0.12 0.14 -14.81%
P/EPS -42.27 107.26 26.33 29.24 -2.75 -2.13 -2.12 631.30%
EY -2.37 0.93 3.80 3.42 -36.37 -47.04 -47.12 -86.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.32 0.35 0.31 0.24 0.33 -12.48%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/11/04 20/08/04 27/05/04 01/03/04 17/11/03 28/08/03 19/05/03 -
Price 0.26 0.28 0.32 0.40 0.42 0.42 0.28 -
P/RPS 0.09 0.11 0.12 0.16 0.18 0.18 0.06 30.94%
P/EPS -34.35 85.81 22.17 28.52 -3.04 -3.08 -0.90 1026.09%
EY -2.91 1.17 4.51 3.51 -32.90 -32.48 -111.07 -91.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.27 0.34 0.34 0.34 0.14 35.05%

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