[TOMYPAK] YoY Cumulative Quarter 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- -31.15%
YoY- -85.68%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 62,951 57,738 49,214 44,755 44,008 36,850 33,175 -0.67%
PBT -1,317 704 1,124 126 880 572 613 -
Tax -9 -9 0 0 0 0 0 -100.00%
NP -1,326 695 1,124 126 880 572 613 -
-
NP to SH -1,326 695 1,124 126 880 572 613 -
-
Tax Rate - 1.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 64,277 57,043 48,090 44,629 43,128 36,278 32,562 -0.72%
-
Net Worth 44,333 47,531 48,626 54,200 54,675 52,815 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 44,333 47,531 48,626 54,200 54,675 52,815 0 -100.00%
NOSH 39,939 39,942 39,858 20,000 19,954 19,930 19,967 -0.73%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -2.11% 1.20% 2.28% 0.28% 2.00% 1.55% 1.85% -
ROE -2.99% 1.46% 2.31% 0.23% 1.61% 1.08% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 157.61 144.55 123.47 223.78 220.54 184.89 166.15 0.05%
EPS -3.32 1.74 2.82 0.63 4.41 2.87 3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.19 1.22 2.71 2.74 2.65 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,655
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 14.76 13.54 11.54 10.49 10.32 8.64 7.78 -0.67%
EPS -0.31 0.16 0.26 0.03 0.21 0.13 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1039 0.1114 0.114 0.1271 0.1282 0.1238 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.22 0.35 0.29 0.86 0.67 1.35 0.00 -
P/RPS 0.14 0.24 0.23 0.38 0.30 0.73 0.00 -100.00%
P/EPS -6.63 20.11 10.28 136.51 15.19 47.04 0.00 -100.00%
EY -15.09 4.97 9.72 0.73 6.58 2.13 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.29 0.24 0.32 0.24 0.51 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 20/08/04 28/08/03 29/08/02 03/10/01 25/08/00 - -
Price 0.25 0.28 0.42 0.90 0.68 1.16 0.00 -
P/RPS 0.16 0.19 0.34 0.40 0.31 0.63 0.00 -100.00%
P/EPS -7.53 16.09 14.89 142.86 15.42 40.42 0.00 -100.00%
EY -13.28 6.21 6.71 0.70 6.49 2.47 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.34 0.33 0.25 0.44 0.00 -100.00%

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