[TOYOVEN] QoQ Quarter Result on 30-Sep-2020

Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020
Profit Trend
QoQ- 99.87%
YoY- -100.36%
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 20,695 20,927 20,452 0 15,228 19,256 22,807 -6.27%
PBT -2,144 574 1,366 -1 -602 763 4,154 -
Tax -95 -254 -382 0 -154 -295 -510 -67.41%
NP -2,239 320 984 -1 -756 468 3,644 -
-
NP to SH -2,239 320 984 -1 -756 468 3,644 -
-
Tax Rate - 44.25% 27.96% - - 38.66% 12.28% -
Total Cost 22,934 20,607 19,468 1 15,984 18,788 19,163 12.73%
-
Net Worth 160,075 123,052 123,049 0 123,049 123,049 125,189 17.82%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 1,070 - - - - - -
Div Payout % - 334.38% - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 160,075 123,052 123,049 0 123,049 123,049 125,189 17.82%
NOSH 117,702 107,002 107,000 107,000 107,000 107,000 107,000 6.56%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -10.82% 1.53% 4.81% 0.00% -4.96% 2.43% 15.98% -
ROE -1.40% 0.26% 0.80% 0.00% -0.61% 0.38% 2.91% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 17.58 19.56 19.11 0.00 14.23 18.00 21.31 -12.04%
EPS -1.90 0.30 0.92 0.00 -0.71 0.44 3.41 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.15 1.15 0.00 1.15 1.15 1.17 10.56%
Adjusted Per Share Value based on latest NOSH - 107,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 15.57 15.75 15.39 0.00 11.46 14.49 17.16 -6.28%
EPS -1.68 0.24 0.74 0.00 -0.57 0.35 2.74 -
DPS 0.00 0.81 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2045 0.9259 0.9259 0.00 0.9259 0.9259 0.942 17.82%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.91 2.51 1.69 0.70 0.605 0.62 0.75 -
P/RPS 10.86 12.83 8.84 0.00 4.25 3.45 3.52 112.07%
P/EPS -100.41 839.30 183.77 -74,900.00 -85.63 141.75 22.02 -
EY -1.00 0.12 0.54 0.00 -1.17 0.71 4.54 -
DY 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.18 1.47 0.00 0.53 0.54 0.64 68.59%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 31/05/21 26/02/21 30/11/20 28/08/20 18/06/20 27/02/20 -
Price 2.01 2.20 2.60 0.78 0.90 0.60 0.70 -
P/RPS 11.43 11.25 13.60 0.00 6.32 3.33 3.28 130.02%
P/EPS -105.66 735.64 282.72 -83,460.00 -127.38 137.18 20.55 -
EY -0.95 0.14 0.35 0.00 -0.79 0.73 4.87 -
DY 0.00 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.91 2.26 0.00 0.78 0.52 0.60 82.66%

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