[TOYOVEN] QoQ Quarter Result on 30-Sep-2003 [#2]

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -3.05%
YoY--%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 14,980 13,503 13,754 13,050 15,938 0 0 -
PBT 1,198 1,354 2,876 1,778 2,052 0 0 -
Tax -262 -517 -872 -979 -676 0 0 -
NP 936 837 2,004 799 1,376 0 0 -
-
NP to SH 936 837 2,004 1,334 1,376 0 0 -
-
Tax Rate 21.87% 38.18% 30.32% 55.06% 32.94% - - -
Total Cost 14,044 12,666 11,750 12,251 14,562 0 0 -
-
Net Worth 49,200 29,282 22,672 18,280 33,964 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 1,952 - - - - - -
Div Payout % - 233.24% - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 49,200 29,282 22,672 18,280 33,964 0 0 -
NOSH 40,000 24,402 19,213 16,469 29,029 0 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.25% 6.20% 14.57% 6.12% 8.63% 0.00% 0.00% -
ROE 1.90% 2.86% 8.84% 7.30% 4.05% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 37.45 55.33 71.58 79.24 54.90 0.00 0.00 -
EPS 2.34 3.43 10.43 8.10 4.74 0.00 0.00 -
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.20 1.18 1.11 1.17 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 16,469
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.28 10.17 10.36 9.83 12.00 0.00 0.00 -
EPS 0.70 0.63 1.51 1.00 1.04 0.00 0.00 -
DPS 0.00 1.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3705 0.2205 0.1707 0.1377 0.2558 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 - - - - -
Price 1.36 1.60 1.53 0.00 0.00 0.00 0.00 -
P/RPS 3.63 2.89 2.14 0.00 0.00 0.00 0.00 -
P/EPS 58.12 46.65 14.67 0.00 0.00 0.00 0.00 -
EY 1.72 2.14 6.82 0.00 0.00 0.00 0.00 -
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.33 1.30 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 28/05/04 20/02/04 27/11/03 05/11/03 - - -
Price 1.27 1.34 1.67 1.61 0.00 0.00 0.00 -
P/RPS 3.39 2.42 2.33 2.03 0.00 0.00 0.00 -
P/EPS 54.27 39.07 16.01 19.88 0.00 0.00 0.00 -
EY 1.84 2.56 6.25 5.03 0.00 0.00 0.00 -
DY 0.00 5.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.12 1.42 1.45 0.00 0.00 0.00 -

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