[TOMYPAK] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 3.04%
YoY- 109.26%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 120,087 113,025 107,049 102,562 98,524 94,978 94,617 17.13%
PBT -1,893 268 715 1,156 1,134 -4,755 -4,682 -45.17%
Tax 450 -575 -584 -580 -575 -773 -759 -
NP -1,443 -307 131 576 559 -5,528 -5,441 -58.55%
-
NP to SH -1,443 -307 131 576 559 -5,528 -5,441 -58.55%
-
Tax Rate - 214.55% 81.68% 50.17% 50.71% - - -
Total Cost 121,530 113,332 106,918 101,986 97,965 100,506 100,058 13.77%
-
Net Worth 45,622 48,261 47,772 47,486 47,035 49,199 48,665 -4.19%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 45,622 48,261 47,772 47,486 47,035 49,199 48,665 -4.19%
NOSH 40,020 40,555 40,144 39,904 39,860 39,999 39,889 0.21%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -1.20% -0.27% 0.12% 0.56% 0.57% -5.82% -5.75% -
ROE -3.16% -0.64% 0.27% 1.21% 1.19% -11.24% -11.18% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 300.07 278.69 266.66 257.02 247.17 237.45 237.20 16.88%
EPS -3.61 -0.76 0.33 1.44 1.40 -13.82 -13.64 -58.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.19 1.19 1.19 1.18 1.23 1.22 -4.40%
Adjusted Per Share Value based on latest NOSH - 39,904
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 27.85 26.22 24.83 23.79 22.85 22.03 21.95 17.11%
EPS -0.33 -0.07 0.03 0.13 0.13 -1.28 -1.26 -58.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1058 0.1119 0.1108 0.1101 0.1091 0.1141 0.1129 -4.21%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.25 0.32 0.35 0.38 0.41 0.38 0.29 -
P/RPS 0.08 0.11 0.13 0.15 0.17 0.16 0.12 -23.59%
P/EPS -6.93 -42.27 107.26 26.33 29.24 -2.75 -2.13 118.78%
EY -14.42 -2.37 0.93 3.80 3.42 -36.37 -47.04 -54.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.29 0.32 0.35 0.31 0.24 -5.61%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/03/05 19/11/04 20/08/04 27/05/04 01/03/04 17/11/03 28/08/03 -
Price 0.25 0.26 0.28 0.32 0.40 0.42 0.42 -
P/RPS 0.08 0.09 0.11 0.12 0.16 0.18 0.18 -41.61%
P/EPS -6.93 -34.35 85.81 22.17 28.52 -3.04 -3.08 71.28%
EY -14.42 -2.91 1.17 4.51 3.51 -32.90 -32.48 -41.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.24 0.27 0.34 0.34 0.34 -25.09%

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