[TOYOVEN] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	21,213	24,236	25,058	27,562	20,173	32,927	20,842	0.29%
YoY %	-12.47%	-3.28%	-9.08%	36.63%	-38.73%	57.98%	-	-
Horiz. %	101.78%	116.28%	120.23%	132.24%	96.79%	157.98%	100.00%	-
PBT	444	614	474	862	412	2,869	1,576	-19.01%
YoY %	-27.69%	29.54%	-45.01%	109.22%	-85.64%	82.04%	-	-
Horiz. %	28.17%	38.96%	30.08%	54.70%	26.14%	182.04%	100.00%	-
Tax	-141	-255	-373	-496	-286	-694	-336	-13.46%
YoY %	44.71%	31.64%	24.80%	-73.43%	58.79%	-106.55%	-	-
Horiz. %	41.96%	75.89%	111.01%	147.62%	85.12%	206.55%	100.00%	-
NP	303	359	101	366	126	2,175	1,240	-20.91%
YoY %	-15.60%	255.45%	-72.40%	190.48%	-94.21%	75.40%	-	-
Horiz. %	24.44%	28.95%	8.15%	29.52%	10.16%	175.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	250	386	121	431	235	2,174	1,185	-22.82%
YoY %	-35.23%	219.01%	-71.93%	83.40%	-89.19%	83.46%	-	-
Horiz. %	21.10%	32.57%	10.21%	36.37%	19.83%	183.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.76%	41.53%	78.69%	57.54%	69.42%	24.19%	21.32%	-
YoY %	-23.53%	-47.22%	36.76%	-17.11%	186.98%	13.46%	-	-
Horiz. %	148.97%	194.79%	369.09%	269.89%	325.61%	113.46%	100.00%	-
Total Cost	20,910	23,877	24,957	27,196	20,047	30,752	19,602	1.08%
YoY %	-12.43%	-4.33%	-8.23%	35.66%	-34.81%	56.88%	-	-
Horiz. %	106.67%	121.81%	127.32%	138.74%	102.27%	156.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,700	65,055	63,957	61,022	57,254	55,548	50,842	15.00%
YoY %	80.92%	1.72%	4.81%	6.58%	3.07%	9.26%	-	-
Horiz. %	231.50%	127.96%	125.80%	120.02%	112.61%	109.26%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	117,700	65,055	63,957	61,022	57,254	55,548	50,842	15.00%
YoY %	80.92%	1.72%	4.81%	6.58%	3.07%	9.26%	-	-
Horiz. %	231.50%	127.96%	125.80%	120.02%	112.61%	109.26%	100.00%	-
NOSH	107,000	42,800	43,214	42,673	42,727	39,963	40,033	17.78%
YoY %	150.00%	-0.96%	1.27%	-0.13%	6.92%	-0.17%	-	-
Horiz. %	267.28%	106.91%	107.95%	106.59%	106.73%	99.83%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	1.43%	1.48%	0.40%	1.33%	0.62%	6.61%	5.95%	-
YoY %	-3.38%	270.00%	-69.92%	114.52%	-90.62%	11.09%	-	-
Horiz. %	24.03%	24.87%	6.72%	22.35%	10.42%	111.09%	100.00%	-
ROE	0.21%	0.59%	0.19%	0.71%	0.41%	3.91%	2.33%	-
YoY %	-64.41%	210.53%	-73.24%	73.17%	-89.51%	67.81%	-	-
Horiz. %	9.01%	25.32%	8.15%	30.47%	17.60%	167.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	19.83	56.63	57.99	64.59	47.21	82.39	52.06	-14.84%
YoY %	-64.98%	-2.35%	-10.22%	36.81%	-42.70%	58.26%	-	-
Horiz. %	38.09%	108.78%	111.39%	124.07%	90.68%	158.26%	100.00%	-
EPS	0.23	0.90	0.28	1.01	0.55	5.44	2.96	-34.65%
YoY %	-74.44%	221.43%	-72.28%	83.64%	-89.89%	83.78%	-	-
Horiz. %	7.77%	30.41%	9.46%	34.12%	18.58%	183.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.10	1.52	1.48	1.43	1.34	1.39	1.27	-2.36%
YoY %	-27.63%	2.70%	3.50%	6.72%	-3.60%	9.45%	-	-
Horiz. %	86.61%	119.69%	116.54%	112.60%	105.51%	109.45%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 42,673
RPS	15.96	18.24	18.85	20.74	15.18	24.78	15.68	0.29%
YoY %	-12.50%	-3.24%	-9.11%	36.63%	-38.74%	58.04%	-	-
Horiz. %	101.79%	116.33%	120.22%	132.27%	96.81%	158.04%	100.00%	-
EPS	0.19	0.29	0.09	0.32	0.18	1.64	0.89	-22.67%
YoY %	-34.48%	222.22%	-71.88%	77.78%	-89.02%	84.27%	-	-
Horiz. %	21.35%	32.58%	10.11%	35.96%	20.22%	184.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8856	0.4895	0.4812	0.4592	0.4308	0.418	0.3826	14.99%
YoY %	80.92%	1.72%	4.79%	6.59%	3.06%	9.25%	-	-
Horiz. %	231.47%	127.94%	125.77%	120.02%	112.60%	109.25%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.73	1.38	1.50	1.70	1.19	1.72	1.74	-
P/RPS	3.68	2.44	2.59	2.63	2.52	2.09	3.34	1.62%
YoY %	50.82%	-5.79%	-1.52%	4.37%	20.57%	-37.43%	-	-
Horiz. %	110.18%	73.05%	77.54%	78.74%	75.45%	62.57%	100.00%	-
P/EPS	312.44	153.02	535.71	168.32	216.36	31.62	58.78	32.07%
YoY %	104.18%	-71.44%	218.27%	-22.20%	584.25%	-46.21%	-	-
Horiz. %	531.54%	260.33%	911.38%	286.36%	368.08%	53.79%	100.00%	-
EY	0.32	0.65	0.19	0.59	0.46	3.16	1.70	-24.27%
YoY %	-50.77%	242.11%	-67.80%	28.26%	-85.44%	85.88%	-	-
Horiz. %	18.82%	38.24%	11.18%	34.71%	27.06%	185.88%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.66	0.91	1.01	1.19	0.89	1.24	1.37	-11.45%
YoY %	-27.47%	-9.90%	-15.13%	33.71%	-28.23%	-9.49%	-	-
Horiz. %	48.18%	66.42%	73.72%	86.86%	64.96%	90.51%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	20/08/13	27/08/12	24/08/11	25/08/10	24/08/09	26/08/08	20/08/07	-
Price	0.75	1.39	1.39	1.67	1.45	1.84	1.67	-
P/RPS	3.78	2.45	2.40	2.59	3.07	2.23	3.21	2.75%
YoY %	54.29%	2.08%	-7.34%	-15.64%	37.67%	-30.53%	-	-
Horiz. %	117.76%	76.32%	74.77%	80.69%	95.64%	69.47%	100.00%	-
P/EPS	321.00	154.12	496.43	165.35	263.64	33.82	56.42	33.57%
YoY %	108.28%	-68.95%	200.23%	-37.28%	679.54%	-40.06%	-	-
Horiz. %	568.95%	273.17%	879.88%	293.07%	467.28%	59.94%	100.00%	-
EY	0.31	0.65	0.20	0.60	0.38	2.96	1.77	-25.18%
YoY %	-52.31%	225.00%	-66.67%	57.89%	-87.16%	67.23%	-	-
Horiz. %	17.51%	36.72%	11.30%	33.90%	21.47%	167.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.68	0.91	0.94	1.17	1.08	1.32	1.31	-10.34%
YoY %	-25.27%	-3.19%	-19.66%	8.33%	-18.18%	0.76%	-	-
Horiz. %	51.91%	69.47%	71.76%	89.31%	82.44%	100.76%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos