[TAWIN] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -79.45%
YoY- -71.2%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 74,328 56,585 62,764 59,987 62,703 54,286 41,811 46.80%
PBT 2,328 2,077 2,882 425 2,160 5,426 1,400 40.40%
Tax -215 -289 -163 -35 -262 -404 -324 -23.94%
NP 2,113 1,788 2,719 390 1,898 5,022 1,076 56.88%
-
NP to SH 2,113 1,788 2,719 390 1,898 5,022 1,076 56.88%
-
Tax Rate 9.24% 13.91% 5.66% 8.24% 12.13% 7.45% 23.14% -
Total Cost 72,215 54,797 60,045 59,597 60,805 49,264 40,735 46.52%
-
Net Worth 75,382 73,117 71,742 68,890 65,998 64,178 59,187 17.51%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 75,382 73,117 71,742 68,890 65,998 64,178 59,187 17.51%
NOSH 56,196 56,050 56,061 55,714 55,988 39,984 39,999 25.46%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.84% 3.16% 4.33% 0.65% 3.03% 9.25% 2.57% -
ROE 2.80% 2.45% 3.79% 0.57% 2.88% 7.83% 1.82% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 132.26 100.95 111.95 107.67 111.99 135.77 104.53 17.00%
EPS 3.76 3.19 4.85 0.70 3.39 12.56 2.69 25.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3414 1.3045 1.2797 1.2365 1.1788 1.6051 1.4797 -6.33%
Adjusted Per Share Value based on latest NOSH - 55,714
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.16 1.64 1.82 1.74 1.82 1.58 1.21 47.20%
EPS 0.06 0.05 0.08 0.01 0.06 0.15 0.03 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0219 0.0212 0.0208 0.02 0.0192 0.0186 0.0172 17.49%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.00 1.04 1.19 1.24 1.14 1.98 2.03 -
P/RPS 0.76 1.03 1.06 1.15 1.02 1.46 1.94 -46.49%
P/EPS 26.60 32.60 24.54 177.14 33.63 15.76 75.46 -50.13%
EY 3.76 3.07 4.08 0.56 2.97 6.34 1.33 100.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.93 1.00 0.97 1.23 1.37 -33.10%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 24/05/05 18/02/05 25/11/04 27/08/04 24/05/04 27/02/04 -
Price 0.85 1.05 1.18 1.33 1.15 1.24 2.08 -
P/RPS 0.64 1.04 1.05 1.24 1.03 0.91 1.99 -53.09%
P/EPS 22.61 32.92 24.33 190.00 33.92 9.87 77.32 -55.97%
EY 4.42 3.04 4.11 0.53 2.95 10.13 1.29 127.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.80 0.92 1.08 0.98 0.77 1.41 -41.58%

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