[TAWIN] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 149.06%
YoY- -45.14%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 217,144 136,277 125,953 116,610 109,096 124,677 130,653 40.26%
PBT 21,704 4,563 4,234 3,164 1,740 2,283 4,552 183.01%
Tax -1,616 -820 -668 -524 -680 -1,440 -2,840 -31.30%
NP 20,088 3,743 3,566 2,640 1,060 843 1,712 415.59%
-
NP to SH 20,088 3,743 3,566 2,640 1,060 843 1,712 415.59%
-
Tax Rate 7.45% 17.97% 15.78% 16.56% 39.08% 63.07% 62.39% -
Total Cost 197,056 132,534 122,386 113,970 108,036 123,834 128,941 32.64%
-
Net Worth 64,178 59,199 58,094 56,760 56,525 55,416 40,011 36.98%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 64,178 59,199 58,094 56,760 56,525 55,416 40,011 36.98%
NOSH 39,984 40,010 39,985 40,000 40,151 39,982 40,011 -0.04%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.25% 2.75% 2.83% 2.26% 0.97% 0.68% 1.31% -
ROE 31.30% 6.32% 6.14% 4.65% 1.88% 1.52% 4.28% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 543.08 340.60 315.00 291.53 271.71 311.83 326.54 40.33%
EPS 50.24 6.68 8.92 6.60 2.64 2.11 4.28 415.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6051 1.4796 1.4529 1.419 1.4078 1.386 1.00 37.04%
Adjusted Per Share Value based on latest NOSH - 39,924
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.10 3.83 3.54 3.28 3.07 3.50 3.67 40.27%
EPS 0.56 0.11 0.10 0.07 0.03 0.02 0.05 399.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.018 0.0166 0.0163 0.016 0.0159 0.0156 0.0112 37.16%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.98 2.03 1.73 2.80 1.30 1.37 1.36 -
P/RPS 0.36 0.60 0.55 0.96 0.48 0.44 0.42 -9.75%
P/EPS 3.94 21.70 19.39 42.42 49.24 64.98 31.79 -75.11%
EY 25.37 4.61 5.16 2.36 2.03 1.54 3.15 301.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.37 1.19 1.97 0.92 0.99 1.36 -6.47%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 27/02/04 31/10/03 27/08/03 28/05/03 27/02/03 22/11/02 -
Price 1.24 2.08 1.80 1.79 1.73 1.36 1.49 -
P/RPS 0.23 0.61 0.57 0.61 0.64 0.44 0.46 -36.97%
P/EPS 2.47 22.23 20.18 27.12 65.53 64.50 34.82 -82.83%
EY 40.52 4.50 4.96 3.69 1.53 1.55 2.87 483.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.41 1.24 1.26 1.23 0.98 1.49 -35.57%

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