[TOYOVEN] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 63.39%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 30/06/02 CAGR
Revenue 131,708 83,368 72,504 62,584 63,752 59,920 0 -
PBT 11,476 6,304 4,212 4,912 8,208 4,792 0 -
Tax -2,776 -1,344 -848 -980 -2,704 -1,048 0 -
NP 8,700 4,960 3,364 3,932 5,504 3,744 0 -
-
NP to SH 8,696 4,740 3,052 3,820 5,504 3,744 0 -
-
Tax Rate 24.19% 21.32% 20.13% 19.95% 32.94% 21.87% - -
Total Cost 123,008 78,408 69,140 58,652 58,248 56,176 0 -
-
Net Worth 55,548 50,842 48,736 47,949 33,964 49,200 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 30/06/02 CAGR
Net Worth 55,548 50,842 48,736 47,949 33,964 49,200 0 -
NOSH 39,963 40,033 39,947 39,958 29,029 40,000 0 -
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 30/06/02 CAGR
NP Margin 6.61% 5.95% 4.64% 6.28% 8.63% 6.25% 0.00% -
ROE 15.65% 9.32% 6.26% 7.97% 16.21% 7.61% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 30/06/02 CAGR
RPS 329.57 208.24 181.50 156.62 219.61 149.80 0.00 -
EPS 21.76 11.84 7.64 9.56 18.96 9.36 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.27 1.22 1.20 1.17 1.23 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,958
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 30/06/02 CAGR
RPS 99.10 62.73 54.55 47.09 47.97 45.09 0.00 -
EPS 6.54 3.57 2.30 2.87 4.14 2.82 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.418 0.3826 0.3667 0.3608 0.2556 0.3702 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 - 30/06/04 - -
Price 1.72 1.74 1.05 0.95 0.00 1.36 0.00 -
P/RPS 0.52 0.84 0.58 0.61 0.00 0.91 0.00 -
P/EPS 7.90 14.70 13.74 9.94 0.00 14.53 0.00 -
EY 12.65 6.80 7.28 10.06 0.00 6.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.37 0.86 0.79 0.00 1.11 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 30/06/02 CAGR
Date 26/08/08 20/08/07 12/09/06 29/08/05 05/11/03 23/08/04 - -
Price 1.84 1.67 0.99 0.85 0.00 1.27 0.00 -
P/RPS 0.56 0.80 0.55 0.54 0.00 0.85 0.00 -
P/EPS 8.46 14.10 12.96 8.89 0.00 13.57 0.00 -
EY 11.83 7.09 7.72 11.25 0.00 7.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.31 0.81 0.71 0.00 1.03 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