[TAWIN] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 30.6%
YoY- 131.15%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 136,276 121,151 117,111 122,283 124,675 116,760 107,113 17.36%
PBT 4,574 2,043 1,458 2,153 2,283 1,549 -1,198 -
Tax -825 189 -586 -1,052 -1,440 -2,143 -1,114 -18.10%
NP 3,749 2,232 872 1,101 843 -594 -2,312 -
-
NP to SH 3,749 2,232 872 1,101 843 -594 -2,312 -
-
Tax Rate 18.04% -9.25% 40.19% 48.86% 63.07% 138.35% - -
Total Cost 132,527 118,919 116,239 121,182 123,832 117,354 109,425 13.58%
-
Net Worth 59,187 39,941 39,924 56,525 39,963 40,000 40,021 29.71%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 59,187 39,941 39,924 56,525 39,963 40,000 40,021 29.71%
NOSH 39,999 39,941 39,924 40,151 39,963 40,000 40,021 -0.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.75% 1.84% 0.74% 0.90% 0.68% -0.51% -2.16% -
ROE 6.33% 5.59% 2.18% 1.95% 2.11% -1.49% -5.78% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 340.69 303.32 293.33 304.55 311.97 291.90 267.64 17.40%
EPS 9.37 5.59 2.18 2.74 2.11 -1.49 -5.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4797 1.00 1.00 1.4078 1.00 1.00 1.00 29.75%
Adjusted Per Share Value based on latest NOSH - 40,151
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.83 3.41 3.29 3.44 3.50 3.28 3.01 17.37%
EPS 0.11 0.06 0.02 0.03 0.02 -0.02 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0166 0.0112 0.0112 0.0159 0.0112 0.0112 0.0112 29.90%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.03 1.73 2.80 1.30 1.37 1.36 1.41 -
P/RPS 0.60 0.57 0.95 0.43 0.44 0.47 0.53 8.59%
P/EPS 21.66 30.96 128.20 47.41 64.95 -91.58 -24.41 -
EY 4.62 3.23 0.78 2.11 1.54 -1.09 -4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.73 2.80 0.92 1.37 1.36 1.41 -1.89%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 31/10/03 27/08/03 28/05/03 27/02/03 22/11/02 28/08/02 -
Price 2.08 1.80 1.79 1.73 1.36 1.49 1.46 -
P/RPS 0.61 0.59 0.61 0.57 0.44 0.51 0.55 7.12%
P/EPS 22.19 32.21 81.95 63.09 64.47 -100.34 -25.27 -
EY 4.51 3.10 1.22 1.59 1.55 -1.00 -3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.80 1.79 1.23 1.36 1.49 1.46 -2.29%

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