[TAWIN] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 155.96%
YoY- 475.76%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 194,960 163,288 136,276 121,151 117,111 122,283 124,675 34.76%
PBT 10,579 9,565 4,574 2,043 1,458 2,153 2,283 178.20%
Tax -1,229 -1,059 -825 189 -586 -1,052 -1,440 -10.03%
NP 9,350 8,506 3,749 2,232 872 1,101 843 398.07%
-
NP to SH 9,350 8,506 3,749 2,232 872 1,101 843 398.07%
-
Tax Rate 11.62% 11.07% 18.04% -9.25% 40.19% 48.86% 63.07% -
Total Cost 185,610 154,782 132,527 118,919 116,239 121,182 123,832 31.00%
-
Net Worth 65,998 64,178 59,187 39,941 39,924 56,525 39,963 39.75%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 65,998 64,178 59,187 39,941 39,924 56,525 39,963 39.75%
NOSH 55,988 39,984 39,999 39,941 39,924 40,151 39,963 25.23%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.80% 5.21% 2.75% 1.84% 0.74% 0.90% 0.68% -
ROE 14.17% 13.25% 6.33% 5.59% 2.18% 1.95% 2.11% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 348.22 408.38 340.69 303.32 293.33 304.55 311.97 7.61%
EPS 16.70 21.27 9.37 5.59 2.18 2.74 2.11 297.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1788 1.6051 1.4797 1.00 1.00 1.4078 1.00 11.60%
Adjusted Per Share Value based on latest NOSH - 39,941
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.66 4.74 3.96 3.52 3.40 3.55 3.62 34.74%
EPS 0.27 0.25 0.11 0.06 0.03 0.03 0.02 467.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0192 0.0186 0.0172 0.0116 0.0116 0.0164 0.0116 39.96%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.14 1.98 2.03 1.73 2.80 1.30 1.37 -
P/RPS 0.33 0.48 0.60 0.57 0.95 0.43 0.44 -17.46%
P/EPS 6.83 9.31 21.66 30.96 128.20 47.41 64.95 -77.75%
EY 14.65 10.74 4.62 3.23 0.78 2.11 1.54 349.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.23 1.37 1.73 2.80 0.92 1.37 -20.57%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 24/05/04 27/02/04 31/10/03 27/08/03 28/05/03 27/02/03 -
Price 1.15 1.24 2.08 1.80 1.79 1.73 1.36 -
P/RPS 0.33 0.30 0.61 0.59 0.61 0.57 0.44 -17.46%
P/EPS 6.89 5.83 22.19 32.21 81.95 63.09 64.47 -77.51%
EY 14.52 17.16 4.51 3.10 1.22 1.59 1.55 344.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.77 1.41 1.80 1.79 1.23 1.36 -19.64%

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