[TAWIN] QoQ TTM Result on 31-Mar-2002 [#1]

Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 3.5%
YoY- -184.1%
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 124,675 116,760 107,113 93,457 81,411 86,785 91,213 23.09%
PBT 2,283 1,549 -1,198 -2,978 -3,649 -26 3,951 -30.55%
Tax -1,440 -2,143 -1,114 -556 108 896 433 -
NP 843 -594 -2,312 -3,534 -3,541 870 4,384 -66.58%
-
NP to SH 843 -594 -2,312 -3,534 -3,662 749 4,263 -65.95%
-
Tax Rate 63.07% 138.35% - - - - -10.96% -
Total Cost 123,832 117,354 109,425 96,991 84,952 85,915 86,829 26.61%
-
Net Worth 39,963 40,000 40,021 40,070 56,817 58,699 61,431 -24.86%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - 1,000 -
Div Payout % - - - - - - 23.47% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 39,963 40,000 40,021 40,070 56,817 58,699 61,431 -24.86%
NOSH 39,963 40,000 40,021 40,070 39,956 40,000 40,666 -1.15%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.68% -0.51% -2.16% -3.78% -4.35% 1.00% 4.81% -
ROE 2.11% -1.49% -5.78% -8.82% -6.45% 1.28% 6.94% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 311.97 291.90 267.64 233.23 203.75 216.96 224.29 24.53%
EPS 2.11 -1.49 -5.78 -8.82 -9.17 1.87 10.48 -65.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.00 1.00 1.00 1.00 1.422 1.4675 1.5106 -23.98%
Adjusted Per Share Value based on latest NOSH - 40,070
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.50 3.28 3.01 2.63 2.29 2.44 2.56 23.11%
EPS 0.02 -0.02 -0.06 -0.10 -0.10 0.02 0.12 -69.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.0112 0.0112 0.0112 0.0113 0.016 0.0165 0.0173 -25.10%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.37 1.36 1.41 1.62 2.80 1.30 1.29 -
P/RPS 0.44 0.47 0.53 0.69 1.37 0.60 0.58 -16.77%
P/EPS 64.95 -91.58 -24.41 -18.37 -30.55 69.43 12.31 202.15%
EY 1.54 -1.09 -4.10 -5.44 -3.27 1.44 8.13 -66.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.94 -
P/NAPS 1.37 1.36 1.41 1.62 1.97 0.89 0.85 37.34%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 22/11/02 28/08/02 29/05/02 12/03/02 20/11/01 29/08/01 -
Price 1.36 1.49 1.46 1.52 1.72 1.49 1.70 -
P/RPS 0.44 0.51 0.55 0.65 0.84 0.69 0.76 -30.46%
P/EPS 64.47 -100.34 -25.27 -17.23 -18.77 79.57 16.22 150.29%
EY 1.55 -1.00 -3.96 -5.80 -5.33 1.26 6.17 -60.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 1.36 1.49 1.46 1.52 1.21 1.02 1.13 13.10%

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