[TAWIN] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -29.58%
YoY- 173.27%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 261,826 226,340 239,529 235,968 233,978 217,144 136,277 54.60%
PBT 8,810 8,308 10,537 10,681 15,172 21,704 4,563 55.11%
Tax -1,008 -1,156 -862 -934 -1,332 -1,616 -820 14.76%
NP 7,802 7,152 9,675 9,746 13,840 20,088 3,743 63.24%
-
NP to SH 7,802 7,152 9,675 9,746 13,840 20,088 3,743 63.24%
-
Tax Rate 11.44% 13.91% 8.18% 8.74% 8.78% 7.45% 17.97% -
Total Cost 254,024 219,188 229,854 226,221 220,138 197,056 132,534 54.36%
-
Net Worth 75,292 73,117 71,345 69,262 65,997 64,178 59,199 17.40%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 2,801 - - - - -
Div Payout % - - 28.95% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 75,292 73,117 71,345 69,262 65,997 64,178 59,199 17.40%
NOSH 56,129 56,050 56,027 56,015 55,987 39,984 40,010 25.34%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.98% 3.16% 4.04% 4.13% 5.92% 9.25% 2.75% -
ROE 10.36% 9.78% 13.56% 14.07% 20.97% 31.30% 6.32% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 466.47 403.82 427.52 421.26 417.91 543.08 340.60 23.34%
EPS 13.90 12.76 17.27 17.40 24.72 50.24 6.68 63.06%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.3414 1.3045 1.2734 1.2365 1.1788 1.6051 1.4796 -6.33%
Adjusted Per Share Value based on latest NOSH - 55,714
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.60 6.57 6.95 6.85 6.79 6.30 3.96 54.49%
EPS 0.23 0.21 0.28 0.28 0.40 0.58 0.11 63.58%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0219 0.0212 0.0207 0.0201 0.0192 0.0186 0.0172 17.49%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.00 1.04 1.19 1.24 1.14 1.98 2.03 -
P/RPS 0.21 0.26 0.28 0.29 0.27 0.36 0.60 -50.36%
P/EPS 7.19 8.15 6.89 7.13 4.61 3.94 21.70 -52.14%
EY 13.90 12.27 14.51 14.03 21.68 25.37 4.61 108.85%
DY 0.00 0.00 4.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.93 1.00 0.97 1.23 1.37 -33.10%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 24/05/05 18/02/05 25/11/04 27/08/04 24/05/04 27/02/04 -
Price 0.85 1.05 1.18 1.33 1.15 1.24 2.08 -
P/RPS 0.18 0.26 0.28 0.32 0.28 0.23 0.61 -55.71%
P/EPS 6.12 8.23 6.83 7.64 4.65 2.47 22.23 -57.71%
EY 16.35 12.15 14.63 13.08 21.50 40.52 4.50 136.52%
DY 0.00 0.00 4.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.80 0.93 1.08 0.98 0.77 1.41 -41.58%

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