[TOYOVEN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 195.6%
YoY- -2.38%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 20,270 85,837 65,223 44,269 21,213 85,899 65,681 -54.43%
PBT 535 5,436 1,697 1,154 444 1,561 1,465 -49.00%
Tax -164 -468 -514 -349 -141 -593 -766 -64.31%
NP 371 4,968 1,183 805 303 968 699 -34.52%
-
NP to SH 326 4,885 1,108 739 250 1,175 866 -47.95%
-
Tax Rate 30.65% 8.61% 30.29% 30.24% 31.76% 37.99% 52.29% -
Total Cost 19,899 80,869 64,040 43,464 20,910 84,931 64,982 -54.66%
-
Net Worth 121,979 121,979 117,700 117,700 117,700 66,339 65,483 51.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 121,979 121,979 117,700 117,700 117,700 66,339 65,483 51.56%
NOSH 107,000 107,000 107,000 107,000 107,000 107,000 42,800 84.51%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.83% 5.79% 1.81% 1.82% 1.43% 1.13% 1.06% -
ROE 0.27% 4.00% 0.94% 0.63% 0.21% 1.77% 1.32% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.94 80.22 60.96 41.37 19.83 200.70 153.46 -75.30%
EPS 0.30 4.64 1.11 0.75 0.23 2.75 2.02 -72.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.10 1.10 1.10 1.55 1.53 -17.85%
Adjusted Per Share Value based on latest NOSH - 107,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.25 64.59 49.08 33.31 15.96 64.63 49.42 -54.43%
EPS 0.25 3.68 0.83 0.56 0.19 0.88 0.65 -47.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9178 0.9178 0.8856 0.8856 0.8856 0.4992 0.4927 51.56%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.72 0.68 0.69 0.735 0.73 0.85 1.09 -
P/RPS 3.80 0.85 1.13 1.78 3.68 0.42 0.71 206.91%
P/EPS 236.32 14.89 66.63 106.42 312.44 30.96 53.87 168.70%
EY 0.42 6.71 1.50 0.94 0.32 3.23 1.86 -63.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.63 0.67 0.66 0.55 0.71 -7.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 29/05/14 24/02/14 26/11/13 20/08/13 28/05/13 27/02/13 -
Price 0.74 0.65 0.69 0.695 0.75 0.715 0.815 -
P/RPS 3.91 0.81 1.13 1.68 3.78 0.36 0.53 280.35%
P/EPS 242.88 14.24 66.63 100.63 321.00 26.04 40.28 232.37%
EY 0.41 7.02 1.50 0.99 0.31 3.84 2.48 -69.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.63 0.63 0.68 0.46 0.53 14.61%

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