[TOMYPAK] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.4%
YoY- -533.75%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 98,524 94,978 94,617 91,805 90,098 89,006 88,476 7.41%
PBT 1,134 -4,755 -4,682 -5,461 -5,680 9 545 62.76%
Tax -575 -773 -759 -759 -759 0 0 -
NP 559 -5,528 -5,441 -6,220 -6,439 9 545 1.70%
-
NP to SH 559 -5,528 -5,441 -6,220 -6,439 9 545 1.70%
-
Tax Rate 50.71% - - - - 0.00% 0.00% -
Total Cost 97,965 100,506 100,058 98,025 96,537 88,997 87,931 7.44%
-
Net Worth 47,035 49,199 48,665 40,000 47,654 54,456 53,265 -7.93%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 47,035 49,199 48,665 40,000 47,654 54,456 53,265 -7.93%
NOSH 39,860 39,999 39,889 20,000 19,939 19,947 19,655 60.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.57% -5.82% -5.75% -6.78% -7.15% 0.01% 0.62% -
ROE 1.19% -11.24% -11.18% -15.55% -13.51% 0.02% 1.02% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 247.17 237.45 237.20 459.03 451.86 446.20 450.14 -32.87%
EPS 1.40 -13.82 -13.64 -31.10 -32.29 0.05 2.77 -36.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.23 1.22 2.00 2.39 2.73 2.71 -42.46%
Adjusted Per Share Value based on latest NOSH - 20,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 23.10 22.27 22.18 21.52 21.12 20.87 20.74 7.42%
EPS 0.13 -1.30 -1.28 -1.46 -1.51 0.00 0.13 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1103 0.1153 0.1141 0.0938 0.1117 0.1277 0.1249 -7.93%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.41 0.38 0.29 0.66 0.64 0.74 0.86 -
P/RPS 0.17 0.16 0.12 0.14 0.14 0.17 0.19 -7.12%
P/EPS 29.24 -2.75 -2.13 -2.12 -1.98 1,640.12 31.02 -3.85%
EY 3.42 -36.37 -47.04 -47.12 -50.46 0.06 3.22 4.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.24 0.33 0.27 0.27 0.32 6.13%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 01/03/04 17/11/03 28/08/03 19/05/03 27/02/03 28/11/02 29/08/02 -
Price 0.40 0.42 0.42 0.28 0.67 0.74 0.90 -
P/RPS 0.16 0.18 0.18 0.06 0.15 0.17 0.20 -13.78%
P/EPS 28.52 -3.04 -3.08 -0.90 -2.07 1,640.12 32.46 -8.24%
EY 3.51 -32.90 -32.48 -111.07 -48.20 0.06 3.08 9.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.34 0.14 0.28 0.27 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