[TAWIN] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 39.93%
YoY- 344.01%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 176,976 116,989 54,286 136,277 94,465 58,305 27,274 246.70%
PBT 8,011 7,586 5,426 4,563 3,176 1,582 435 593.68%
Tax -701 -666 -404 -820 -501 -262 -170 156.48%
NP 7,310 6,920 5,022 3,743 2,675 1,320 265 807.45%
-
NP to SH 7,310 6,920 5,022 3,743 2,675 1,320 265 807.45%
-
Tax Rate 8.75% 8.78% 7.45% 17.97% 15.77% 16.56% 39.08% -
Total Cost 169,666 110,069 49,264 132,534 91,790 56,985 27,009 239.31%
-
Net Worth 69,262 65,997 64,178 59,199 58,094 56,760 56,525 14.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 69,262 65,997 64,178 59,199 58,094 56,760 56,525 14.46%
NOSH 56,015 55,987 39,984 40,010 39,985 40,000 40,151 24.77%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.13% 5.92% 9.25% 2.75% 2.83% 2.26% 0.97% -
ROE 10.55% 10.49% 7.83% 6.32% 4.60% 2.33% 0.47% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 315.94 208.96 135.77 340.60 236.25 145.76 67.93 177.85%
EPS 13.05 12.36 12.56 6.68 6.69 3.30 0.66 627.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2365 1.1788 1.6051 1.4796 1.4529 1.419 1.4078 -8.26%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.14 3.40 1.58 3.96 2.74 1.69 0.79 247.33%
EPS 0.21 0.20 0.15 0.11 0.08 0.04 0.01 656.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0201 0.0192 0.0186 0.0172 0.0169 0.0165 0.0164 14.48%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.24 1.14 1.98 2.03 1.73 2.80 1.30 -
P/RPS 0.39 0.55 1.46 0.60 0.73 1.92 1.91 -65.22%
P/EPS 9.50 9.22 15.76 21.70 25.86 84.85 196.97 -86.67%
EY 10.52 10.84 6.34 4.61 3.87 1.18 0.51 648.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 1.23 1.37 1.19 1.97 0.92 5.70%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 24/05/04 27/02/04 31/10/03 27/08/03 28/05/03 -
Price 1.33 1.15 1.24 2.08 1.80 1.79 1.73 -
P/RPS 0.42 0.55 0.91 0.61 0.76 1.23 2.55 -69.85%
P/EPS 10.19 9.30 9.87 22.23 26.91 54.24 262.12 -88.45%
EY 9.81 10.75 10.13 4.50 3.72 1.84 0.38 768.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.98 0.77 1.41 1.24 1.26 1.23 -8.28%

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