[TOMYPAK] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 186.77%
YoY- 535.62%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 53,657 39,123 37,949 37,977 29,634 23,658 23,297 14.90%
PBT 4,270 875 1,532 640 -141 306 379 49.67%
Tax -150 -56 -4 -4 -5 -14 0 -
NP 4,120 819 1,528 636 -146 292 379 48.78%
-
NP to SH 4,120 819 1,528 636 -146 292 379 48.78%
-
Tax Rate 3.51% 6.40% 0.26% 0.62% - 4.58% 0.00% -
Total Cost 49,537 38,304 36,421 37,341 29,780 23,366 22,918 13.69%
-
Net Worth 58,000 53,007 51,655 44,799 48,261 49,199 54,456 1.05%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 58,000 53,007 51,655 44,799 48,261 49,199 54,456 1.05%
NOSH 39,999 39,951 40,000 39,999 40,555 39,999 19,947 12.28%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.68% 2.09% 4.03% 1.67% -0.49% 1.23% 1.63% -
ROE 7.10% 1.55% 2.96% 1.42% -0.30% 0.59% 0.70% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 134.14 97.93 94.87 94.94 73.07 59.15 116.79 2.33%
EPS 10.30 2.05 3.82 1.59 -0.36 0.73 1.90 32.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.3268 1.2914 1.12 1.19 1.23 2.73 -9.99%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 12.45 9.07 8.80 8.81 6.87 5.49 5.40 14.92%
EPS 0.96 0.19 0.35 0.15 -0.03 0.07 0.09 48.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1345 0.123 0.1198 0.1039 0.1119 0.1141 0.1263 1.05%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.23 0.29 0.25 0.25 0.32 0.38 0.74 -
P/RPS 0.17 0.30 0.26 0.26 0.44 0.64 0.63 -19.59%
P/EPS 2.23 14.15 6.54 15.72 -88.89 52.05 38.95 -37.89%
EY 44.78 7.07 15.28 6.36 -1.13 1.92 2.57 60.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.22 0.19 0.22 0.27 0.31 0.27 -8.34%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 29/11/07 27/11/06 29/11/05 19/11/04 17/11/03 28/11/02 -
Price 0.22 0.27 0.34 0.25 0.26 0.42 0.74 -
P/RPS 0.16 0.28 0.36 0.26 0.36 0.71 0.63 -20.40%
P/EPS 2.14 13.17 8.90 15.72 -72.22 57.53 38.95 -38.31%
EY 46.82 7.59 11.24 6.36 -1.38 1.74 2.57 62.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.20 0.26 0.22 0.22 0.34 0.27 -9.32%

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