[TOYOVEN] YoY Quarter Result on 30-Jun-2011 [#1]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 162.69%
YoY- -71.93%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 20,270 21,213 24,236 25,058 27,562 20,173 32,927 -7.76%
PBT 535 444 614 474 862 412 2,869 -24.40%
Tax -164 -141 -255 -373 -496 -286 -694 -21.36%
NP 371 303 359 101 366 126 2,175 -25.51%
-
NP to SH 326 250 386 121 431 235 2,174 -27.10%
-
Tax Rate 30.65% 31.76% 41.53% 78.69% 57.54% 69.42% 24.19% -
Total Cost 19,899 20,910 23,877 24,957 27,196 20,047 30,752 -6.99%
-
Net Worth 121,979 117,700 65,055 63,957 61,022 57,254 55,548 14.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 121,979 117,700 65,055 63,957 61,022 57,254 55,548 14.00%
NOSH 107,000 107,000 42,800 43,214 42,673 42,727 39,963 17.82%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.83% 1.43% 1.48% 0.40% 1.33% 0.62% 6.61% -
ROE 0.27% 0.21% 0.59% 0.19% 0.71% 0.41% 3.91% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.94 19.83 56.63 57.99 64.59 47.21 82.39 -21.72%
EPS 0.30 0.23 0.90 0.28 1.01 0.55 5.44 -38.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.10 1.52 1.48 1.43 1.34 1.39 -3.24%
Adjusted Per Share Value based on latest NOSH - 43,214
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 15.25 15.96 18.24 18.85 20.74 15.18 24.78 -7.76%
EPS 0.25 0.19 0.29 0.09 0.32 0.18 1.64 -26.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9178 0.8856 0.4895 0.4812 0.4592 0.4308 0.418 13.99%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.72 0.73 1.38 1.50 1.70 1.19 1.72 -
P/RPS 3.80 3.68 2.44 2.59 2.63 2.52 2.09 10.47%
P/EPS 236.32 312.44 153.02 535.71 168.32 216.36 31.62 39.80%
EY 0.42 0.32 0.65 0.19 0.59 0.46 3.16 -28.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.91 1.01 1.19 0.89 1.24 -10.66%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 20/08/13 27/08/12 24/08/11 25/08/10 24/08/09 26/08/08 -
Price 0.74 0.75 1.39 1.39 1.67 1.45 1.84 -
P/RPS 3.91 3.78 2.45 2.40 2.59 3.07 2.23 9.80%
P/EPS 242.88 321.00 154.12 496.43 165.35 263.64 33.82 38.87%
EY 0.41 0.31 0.65 0.20 0.60 0.38 2.96 -28.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.91 0.94 1.17 1.08 1.32 -11.13%

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