[TAWIN] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 35.1%
YoY- 108.33%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized 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 233,978 217,144 136,277 125,953 116,610 109,096 124,677 52.20%
PBT 15,172 21,704 4,563 4,234 3,164 1,740 2,283 253.88%
Tax -1,332 -1,616 -820 -668 -524 -680 -1,440 -5.06%
NP 13,840 20,088 3,743 3,566 2,640 1,060 843 547.06%
-
NP to SH 13,840 20,088 3,743 3,566 2,640 1,060 843 547.06%
-
Tax Rate 8.78% 7.45% 17.97% 15.78% 16.56% 39.08% 63.07% -
Total Cost 220,138 197,056 132,534 122,386 113,970 108,036 123,834 46.79%
-
Net Worth 65,997 64,178 59,199 58,094 56,760 56,525 55,416 12.36%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 65,997 64,178 59,199 58,094 56,760 56,525 55,416 12.36%
NOSH 55,987 39,984 40,010 39,985 40,000 40,151 39,982 25.19%
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 5.92% 9.25% 2.75% 2.83% 2.26% 0.97% 0.68% -
ROE 20.97% 31.30% 6.32% 6.14% 4.65% 1.88% 1.52% -
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 417.91 543.08 340.60 315.00 291.53 271.71 311.83 21.57%
EPS 24.72 50.24 6.68 8.92 6.60 2.64 2.11 416.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1788 1.6051 1.4796 1.4529 1.419 1.4078 1.386 -10.24%
Adjusted Per Share Value based on latest NOSH - 39,941
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.58 6.10 3.83 3.54 3.28 3.07 3.50 52.38%
EPS 0.39 0.56 0.11 0.10 0.07 0.03 0.02 625.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0186 0.018 0.0166 0.0163 0.016 0.0159 0.0156 12.45%
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 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.14 1.98 2.03 1.73 2.80 1.30 1.37 -
P/RPS 0.27 0.36 0.60 0.55 0.96 0.48 0.44 -27.80%
P/EPS 4.61 3.94 21.70 19.39 42.42 49.24 64.98 -82.89%
EY 21.68 25.37 4.61 5.16 2.36 2.03 1.54 483.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.23 1.37 1.19 1.97 0.92 0.99 -1.35%
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 27/08/04 24/05/04 27/02/04 31/10/03 27/08/03 28/05/03 27/02/03 -
Price 1.15 1.24 2.08 1.80 1.79 1.73 1.36 -
P/RPS 0.28 0.23 0.61 0.57 0.61 0.64 0.44 -26.03%
P/EPS 4.65 2.47 22.23 20.18 27.12 65.53 64.50 -82.70%
EY 21.50 40.52 4.50 4.96 3.69 1.53 1.55 478.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.77 1.41 1.24 1.26 1.23 0.98 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