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

Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 11.46%
YoY- -11.81%
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 84,894 85,837 85,441 85,455 82,876 85,899 88,234 -2.54%
PBT 5,529 5,438 1,794 1,711 1,390 1,560 2,254 82.18%
Tax -833 -810 -342 -589 -478 -592 -1,252 -23.84%
NP 4,696 4,628 1,452 1,122 912 968 1,002 180.84%
-
NP to SH 4,622 4,546 1,416 1,157 1,038 1,174 1,195 147.01%
-
Tax Rate 15.07% 14.90% 19.06% 34.42% 34.39% 37.95% 55.55% -
Total Cost 80,198 81,209 83,989 84,333 81,964 84,931 87,232 -5.46%
-
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 5.53% 5.39% 1.70% 1.31% 1.10% 1.13% 1.14% -
ROE 3.79% 3.73% 1.20% 0.98% 0.88% 1.77% 1.82% -
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 79.34 80.22 79.85 79.86 77.45 200.70 206.15 -47.18%
EPS 4.32 4.25 1.32 1.08 0.97 2.74 2.79 33.94%
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 63.88 64.59 64.29 64.30 62.36 64.63 66.39 -2.54%
EPS 3.48 3.42 1.07 0.87 0.78 0.88 0.90 146.96%
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 0.91 0.85 0.86 0.92 0.94 0.42 0.53 43.52%
P/EPS 16.67 16.01 52.14 67.97 75.25 30.99 39.04 -43.38%
EY 6.00 6.25 1.92 1.47 1.33 3.23 2.56 76.71%
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 0.93 0.81 0.86 0.87 0.97 0.36 0.40 75.77%
P/EPS 17.13 15.30 52.14 64.27 77.31 26.07 29.19 -29.97%
EY 5.84 6.54 1.92 1.56 1.29 3.84 3.43 42.72%
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