[TAWIN] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 162.74%
YoY- 566.94%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 124,677 130,653 131,738 118,664 81,411 83,520 80,334 33.93%
PBT 2,283 4,552 4,812 2,260 -3,589 -2,378 -90 -
Tax -1,440 -2,840 0 0 3,589 2,378 90 -
NP 843 1,712 4,812 2,260 0 0 0 -
-
NP to SH 843 1,712 4,812 2,260 -3,602 -2,378 -120 -
-
Tax Rate 63.07% 62.39% 0.00% 0.00% - - - -
Total Cost 123,834 128,941 126,926 116,404 81,411 83,520 80,334 33.33%
-
Net Worth 55,416 40,011 59,278 57,473 56,848 58,699 60,423 -5.58%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 55,416 40,011 59,278 57,473 56,848 58,699 60,423 -5.58%
NOSH 39,982 40,011 39,966 40,070 39,977 39,999 39,999 -0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.68% 1.31% 3.65% 1.90% 0.00% 0.00% 0.00% -
ROE 1.52% 4.28% 8.12% 3.93% -6.34% -4.05% -0.20% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 311.83 326.54 329.62 296.13 203.64 208.80 200.84 33.97%
EPS 2.11 4.28 12.04 5.64 -9.01 -5.95 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.386 1.00 1.4832 1.4343 1.422 1.4675 1.5106 -5.56%
Adjusted Per Share Value based on latest NOSH - 40,070
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.50 3.67 3.70 3.34 2.29 2.35 2.26 33.74%
EPS 0.02 0.05 0.14 0.06 -0.10 -0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0156 0.0112 0.0167 0.0162 0.016 0.0165 0.017 -5.55%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.37 1.36 1.41 1.62 2.80 1.30 1.29 -
P/RPS 0.44 0.42 0.43 0.55 1.37 0.62 0.64 -22.05%
P/EPS 64.98 31.79 11.71 28.72 -31.08 -21.86 -430.00 -
EY 1.54 3.15 8.54 3.48 -3.22 -4.57 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.36 0.95 1.13 1.97 0.89 0.85 10.66%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 22/11/02 28/08/02 29/05/02 12/03/02 20/11/01 29/08/01 -
Price 1.36 1.49 1.46 1.52 1.72 1.49 1.70 -
P/RPS 0.44 0.46 0.44 0.51 0.84 0.71 0.85 -35.45%
P/EPS 64.50 34.82 12.13 26.95 -19.09 -25.06 -566.67 -
EY 1.55 2.87 8.25 3.71 -5.24 -3.99 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.49 0.98 1.06 1.21 1.02 1.13 -9.03%

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