[TAWIN] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 34.17%
YoY- 1795.09%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 239,529 176,976 116,989 54,286 136,277 94,465 58,305 155.41%
PBT 10,537 8,011 7,586 5,426 4,563 3,176 1,582 251.97%
Tax -862 -701 -666 -404 -820 -501 -262 120.41%
NP 9,675 7,310 6,920 5,022 3,743 2,675 1,320 275.05%
-
NP to SH 9,675 7,310 6,920 5,022 3,743 2,675 1,320 275.05%
-
Tax Rate 8.18% 8.75% 8.78% 7.45% 17.97% 15.77% 16.56% -
Total Cost 229,854 169,666 110,069 49,264 132,534 91,790 56,985 152.32%
-
Net Worth 71,345 69,262 65,997 64,178 59,199 58,094 56,760 16.38%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,801 - - - - - - -
Div Payout % 28.95% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 71,345 69,262 65,997 64,178 59,199 58,094 56,760 16.38%
NOSH 56,027 56,015 55,987 39,984 40,010 39,985 40,000 25.05%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.04% 4.13% 5.92% 9.25% 2.75% 2.83% 2.26% -
ROE 13.56% 10.55% 10.49% 7.83% 6.32% 4.60% 2.33% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 427.52 315.94 208.96 135.77 340.60 236.25 145.76 104.23%
EPS 17.27 13.05 12.36 12.56 6.68 6.69 3.30 199.92%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2734 1.2365 1.1788 1.6051 1.4796 1.4529 1.419 -6.93%
Adjusted Per Share Value based on latest NOSH - 39,984
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.95 5.14 3.40 1.58 3.96 2.74 1.69 155.58%
EPS 0.28 0.21 0.20 0.15 0.11 0.08 0.04 263.77%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0207 0.0201 0.0192 0.0186 0.0172 0.0169 0.0165 16.24%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.19 1.24 1.14 1.98 2.03 1.73 2.80 -
P/RPS 0.28 0.39 0.55 1.46 0.60 0.73 1.92 -72.13%
P/EPS 6.89 9.50 9.22 15.76 21.70 25.86 84.85 -81.10%
EY 14.51 10.52 10.84 6.34 4.61 3.87 1.18 428.71%
DY 4.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 0.97 1.23 1.37 1.19 1.97 -39.23%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 25/11/04 27/08/04 24/05/04 27/02/04 31/10/03 27/08/03 -
Price 1.18 1.33 1.15 1.24 2.08 1.80 1.79 -
P/RPS 0.28 0.42 0.55 0.91 0.61 0.76 1.23 -62.55%
P/EPS 6.83 10.19 9.30 9.87 22.23 26.91 54.24 -74.71%
EY 14.63 9.81 10.75 10.13 4.50 3.72 1.84 295.87%
DY 4.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.08 0.98 0.77 1.41 1.24 1.26 -18.25%

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