[TAWIN] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 25.74%
YoY- -53.1%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 136,277 125,953 116,610 109,096 124,677 130,653 131,738 2.27%
PBT 4,563 4,234 3,164 1,740 2,283 4,552 4,812 -3.47%
Tax -820 -668 -524 -680 -1,440 -2,840 0 -
NP 3,743 3,566 2,640 1,060 843 1,712 4,812 -15.38%
-
NP to SH 3,743 3,566 2,640 1,060 843 1,712 4,812 -15.38%
-
Tax Rate 17.97% 15.78% 16.56% 39.08% 63.07% 62.39% 0.00% -
Total Cost 132,534 122,386 113,970 108,036 123,834 128,941 126,926 2.91%
-
Net Worth 59,199 58,094 56,760 56,525 55,416 40,011 59,278 -0.08%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 59,199 58,094 56,760 56,525 55,416 40,011 59,278 -0.08%
NOSH 40,010 39,985 40,000 40,151 39,982 40,011 39,966 0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.75% 2.83% 2.26% 0.97% 0.68% 1.31% 3.65% -
ROE 6.32% 6.14% 4.65% 1.88% 1.52% 4.28% 8.12% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 340.60 315.00 291.53 271.71 311.83 326.54 329.62 2.20%
EPS 6.68 8.92 6.60 2.64 2.11 4.28 12.04 -32.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4796 1.4529 1.419 1.4078 1.386 1.00 1.4832 -0.16%
Adjusted Per Share Value based on latest NOSH - 40,151
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.96 3.66 3.39 3.17 3.62 3.79 3.82 2.42%
EPS 0.11 0.10 0.08 0.03 0.02 0.05 0.14 -14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0172 0.0169 0.0165 0.0164 0.0161 0.0116 0.0172 0.00%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.03 1.73 2.80 1.30 1.37 1.36 1.41 -
P/RPS 0.60 0.55 0.96 0.48 0.44 0.42 0.43 24.79%
P/EPS 21.70 19.39 42.42 49.24 64.98 31.79 11.71 50.70%
EY 4.61 5.16 2.36 2.03 1.54 3.15 8.54 -33.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.19 1.97 0.92 0.99 1.36 0.95 27.55%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 31/10/03 27/08/03 28/05/03 27/02/03 22/11/02 28/08/02 -
Price 2.08 1.80 1.79 1.73 1.36 1.49 1.46 -
P/RPS 0.61 0.57 0.61 0.64 0.44 0.46 0.44 24.25%
P/EPS 22.23 20.18 27.12 65.53 64.50 34.82 12.13 49.59%
EY 4.50 4.96 3.69 1.53 1.55 2.87 8.25 -33.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.24 1.26 1.23 0.98 1.49 0.98 27.36%

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