[TOYOVEN] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[TOYOVEN] TOYO VENTURES HOLDINGS BERHAD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -83.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TOYOVEN's Result
TOYOVEN's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 60,995 47,138 31,549 14,980 56,246 42,743 28,988 64.12%
PBT 3,785 4,476 3,248 1,198 8,060 6,706 3,830 -0.78%
Tax -1,447 -1,309 -896 -262 -4,420 -3,903 -3,031 -38.88%
NP 2,338 3,167 2,352 936 3,640 2,803 799 104.44%
-
NP to SH 2,338 3,167 2,352 936 5,551 4,714 2,710 -9.36%
-
Tax Rate 38.23% 29.24% 27.59% 21.87% 54.84% 58.20% 79.14% -
Total Cost 58,657 43,971 29,197 14,044 52,606 39,940 28,189 62.91%
-
Net Worth 49,223 48,784 48,000 49,200 44,676 38,151 37,137 20.64%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,600 1,599 - - 2,978 - - -
Div Payout % 68.47% 50.51% - - 53.66% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 49,223 48,784 48,000 49,200 44,676 38,151 37,137 20.64%
NOSH 40,018 39,987 39,999 40,000 37,230 32,331 33,456 12.66%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.83% 6.72% 7.46% 6.25% 6.47% 6.56% 2.76% -
ROE 4.75% 6.49% 4.90% 1.90% 12.42% 12.36% 7.30% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 152.42 117.88 78.87 37.45 151.08 132.20 86.64 45.67%
EPS 5.84 7.92 5.88 2.34 14.91 14.58 8.10 -19.57%
DPS 4.00 4.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.23 1.22 1.20 1.23 1.20 1.18 1.11 7.07%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 45.93 35.50 23.76 11.28 42.35 32.19 21.83 64.12%
EPS 1.76 2.38 1.77 0.70 4.18 3.55 2.04 -9.36%
DPS 1.21 1.20 0.00 0.00 2.24 0.00 0.00 -
NAPS 0.3707 0.3674 0.3615 0.3705 0.3364 0.2873 0.2796 20.66%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 1.15 1.21 1.34 1.36 1.60 1.53 0.00 -
P/RPS 0.75 1.03 1.70 3.63 1.06 1.16 0.00 -
P/EPS 19.68 15.28 22.79 58.12 10.73 10.49 0.00 -
EY 5.08 6.55 4.39 1.72 9.32 9.53 0.00 -
DY 3.48 3.31 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.93 0.99 1.12 1.11 1.33 1.30 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 23/02/05 29/11/04 23/08/04 28/05/04 20/02/04 27/11/03 -
Price 0.93 1.18 1.36 1.27 1.34 1.67 1.61 -
P/RPS 0.61 1.00 1.72 3.39 0.89 1.26 1.86 -52.41%
P/EPS 15.92 14.90 23.13 54.27 8.99 11.45 19.88 -13.75%
EY 6.28 6.71 4.32 1.84 11.13 8.73 5.03 15.93%
DY 4.30 3.39 0.00 0.00 5.97 0.00 0.00 -
P/NAPS 0.76 0.97 1.13 1.03 1.12 1.42 1.45 -34.96%

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