[TOYOVEN] YoY TTM Result on 30-Jun-2006 [#1]

Announcement Date
12-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -8.82%
YoY- -15.83%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
Revenue 91,253 116,632 70,807 68,391 61,661 0 55,287 10.53%
PBT -3,514 7,436 4,687 2,995 3,815 0 7,206 -
Tax -565 -1,363 -1,204 -782 -1,430 0 -2,630 -26.46%
NP -4,079 6,073 3,483 2,213 2,385 0 4,576 -
-
NP to SH -3,013 5,934 3,242 1,984 2,357 0 5,111 -
-
Tax Rate - 18.33% 25.69% 26.11% 37.48% - 36.50% -
Total Cost 95,332 110,559 67,324 66,178 59,276 0 50,711 13.44%
-
Net Worth 57,254 55,548 50,842 48,736 47,949 29,029 49,200 3.07%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
Div - 800 1,597 1,599 - - 1,952 -
Div Payout % - 13.48% 49.27% 80.65% - - 38.20% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
Net Worth 57,254 55,548 50,842 48,736 47,949 29,029 49,200 3.07%
NOSH 42,727 39,963 40,033 39,947 39,958 29,029 40,000 1.32%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
NP Margin -4.47% 5.21% 4.92% 3.24% 3.87% 0.00% 8.28% -
ROE -5.26% 10.68% 6.38% 4.07% 4.92% 0.00% 10.39% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
RPS 213.57 291.85 176.87 171.20 154.31 0.00 138.22 9.08%
EPS -7.05 14.85 8.10 4.97 5.90 0.00 12.78 -
DPS 0.00 2.00 3.99 4.01 0.00 0.00 4.88 -
NAPS 1.34 1.39 1.27 1.22 1.20 1.00 1.23 1.72%
Adjusted Per Share Value based on latest NOSH - 39,947
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
RPS 68.66 87.76 53.28 51.46 46.40 0.00 41.60 10.53%
EPS -2.27 4.46 2.44 1.49 1.77 0.00 3.85 -
DPS 0.00 0.60 1.20 1.20 0.00 0.00 1.47 -
NAPS 0.4308 0.418 0.3826 0.3667 0.3608 0.2184 0.3702 3.07%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - 30/06/04 -
Price 1.19 1.72 1.74 1.05 0.95 0.00 1.36 -
P/RPS 0.56 0.59 0.98 0.61 0.62 0.00 0.98 -10.58%
P/EPS -16.88 11.58 21.49 21.14 16.11 0.00 10.64 -
EY -5.93 8.63 4.65 4.73 6.21 0.00 9.40 -
DY 0.00 1.16 2.29 3.81 0.00 0.00 3.59 -
P/NAPS 0.89 1.24 1.37 0.86 0.79 0.00 1.11 -4.31%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
Date 24/08/09 26/08/08 20/08/07 12/09/06 29/08/05 - 23/08/04 -
Price 1.45 1.84 1.67 0.99 0.85 0.00 1.27 -
P/RPS 0.68 0.63 0.94 0.58 0.55 0.00 0.92 -5.86%
P/EPS -20.56 12.39 20.62 19.93 14.41 0.00 9.94 -
EY -4.86 8.07 4.85 5.02 6.94 0.00 10.06 -
DY 0.00 1.09 2.39 4.05 0.00 0.00 3.84 -
P/NAPS 1.08 1.32 1.31 0.81 0.71 0.00 1.03 0.95%

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