[TAWIN] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -62.21%
YoY- 80.08%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 56,585 62,764 59,987 62,703 54,286 41,811 36,160 34.75%
PBT 2,077 2,882 425 2,160 5,426 1,400 1,593 19.32%
Tax -289 -163 -35 -262 -404 -324 -239 13.48%
NP 1,788 2,719 390 1,898 5,022 1,076 1,354 20.34%
-
NP to SH 1,788 2,719 390 1,898 5,022 1,076 1,354 20.34%
-
Tax Rate 13.91% 5.66% 8.24% 12.13% 7.45% 23.14% 15.00% -
Total Cost 54,797 60,045 59,597 60,805 49,264 40,735 34,806 35.29%
-
Net Worth 73,117 71,742 68,890 65,998 64,178 59,187 58,030 16.64%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 73,117 71,742 68,890 65,998 64,178 59,187 58,030 16.64%
NOSH 56,050 56,061 55,714 55,988 39,984 39,999 39,941 25.31%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.16% 4.33% 0.65% 3.03% 9.25% 2.57% 3.74% -
ROE 2.45% 3.79% 0.57% 2.88% 7.83% 1.82% 2.33% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 100.95 111.95 107.67 111.99 135.77 104.53 90.53 7.52%
EPS 3.19 4.85 0.70 3.39 12.56 2.69 3.39 -3.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3045 1.2797 1.2365 1.1788 1.6051 1.4797 1.4529 -6.92%
Adjusted Per Share Value based on latest NOSH - 55,988
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.64 1.82 1.74 1.82 1.58 1.21 1.05 34.58%
EPS 0.05 0.08 0.01 0.06 0.15 0.03 0.04 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0212 0.0208 0.02 0.0192 0.0186 0.0172 0.0168 16.75%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.04 1.19 1.24 1.14 1.98 2.03 1.73 -
P/RPS 1.03 1.06 1.15 1.02 1.46 1.94 1.91 -33.72%
P/EPS 32.60 24.54 177.14 33.63 15.76 75.46 51.03 -25.80%
EY 3.07 4.08 0.56 2.97 6.34 1.33 1.96 34.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 1.00 0.97 1.23 1.37 1.19 -23.24%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 18/02/05 25/11/04 27/08/04 24/05/04 27/02/04 31/10/03 -
Price 1.05 1.18 1.33 1.15 1.24 2.08 1.80 -
P/RPS 1.04 1.05 1.24 1.03 0.91 1.99 1.99 -35.09%
P/EPS 32.92 24.33 190.00 33.92 9.87 77.32 53.10 -27.27%
EY 3.04 4.11 0.53 2.95 10.13 1.29 1.88 37.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.92 1.08 0.98 0.77 1.41 1.24 -25.31%

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