[TOYOVEN] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 151.28%
YoY- -13.21%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 15,646 60,995 47,138 31,549 14,980 56,246 42,743 -48.86%
PBT 1,228 3,785 4,476 3,248 1,198 8,060 6,706 -67.78%
Tax -245 -1,447 -1,309 -896 -262 -4,420 -3,903 -84.23%
NP 983 2,338 3,167 2,352 936 3,640 2,803 -50.30%
-
NP to SH 955 2,338 3,167 2,352 936 5,551 4,714 -65.53%
-
Tax Rate 19.95% 38.23% 29.24% 27.59% 21.87% 54.84% 58.20% -
Total Cost 14,663 58,657 43,971 29,197 14,044 52,606 39,940 -48.75%
-
Net Worth 47,949 49,223 48,784 48,000 49,200 44,676 38,151 16.47%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 1,600 1,599 - - 2,978 - -
Div Payout % - 68.47% 50.51% - - 53.66% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 47,949 49,223 48,784 48,000 49,200 44,676 38,151 16.47%
NOSH 39,958 40,018 39,987 39,999 40,000 37,230 32,331 15.18%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.28% 3.83% 6.72% 7.46% 6.25% 6.47% 6.56% -
ROE 1.99% 4.75% 6.49% 4.90% 1.90% 12.42% 12.36% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 39.16 152.42 117.88 78.87 37.45 151.08 132.20 -55.59%
EPS 2.39 5.84 7.92 5.88 2.34 14.91 14.58 -70.08%
DPS 0.00 4.00 4.00 0.00 0.00 8.00 0.00 -
NAPS 1.20 1.23 1.22 1.20 1.23 1.20 1.18 1.12%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.77 45.90 35.47 23.74 11.27 42.32 32.16 -48.86%
EPS 0.72 1.76 2.38 1.77 0.70 4.18 3.55 -65.51%
DPS 0.00 1.20 1.20 0.00 0.00 2.24 0.00 -
NAPS 0.3608 0.3704 0.3671 0.3612 0.3702 0.3362 0.2871 16.47%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.95 1.15 1.21 1.34 1.36 1.60 1.53 -
P/RPS 2.43 0.75 1.03 1.70 3.63 1.06 1.16 63.79%
P/EPS 39.75 19.68 15.28 22.79 58.12 10.73 10.49 143.25%
EY 2.52 5.08 6.55 4.39 1.72 9.32 9.53 -58.83%
DY 0.00 3.48 3.31 0.00 0.00 5.00 0.00 -
P/NAPS 0.79 0.93 0.99 1.12 1.11 1.33 1.30 -28.27%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 23/02/05 29/11/04 23/08/04 28/05/04 20/02/04 -
Price 0.85 0.93 1.18 1.36 1.27 1.34 1.67 -
P/RPS 2.17 0.61 1.00 1.72 3.39 0.89 1.26 43.72%
P/EPS 35.56 15.92 14.90 23.13 54.27 8.99 11.45 113.01%
EY 2.81 6.28 6.71 4.32 1.84 11.13 8.73 -53.06%
DY 0.00 4.30 3.39 0.00 0.00 5.97 0.00 -
P/NAPS 0.71 0.76 0.97 1.13 1.03 1.12 1.42 -37.03%

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