[TAWIN] YoY Annualized 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- -31.1%
YoY- 424.24%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 609,916 476,938 261,826 233,978 116,610 131,738 80,334 40.17%
PBT -4,322 45,686 8,810 15,172 3,164 4,812 -90 90.59%
Tax 8,326 -3,336 -1,008 -1,332 -524 0 90 112.59%
NP 4,004 42,350 7,802 13,840 2,640 4,812 0 -
-
NP to SH 4,004 42,350 7,802 13,840 2,640 4,812 -120 -
-
Tax Rate - 7.30% 11.44% 8.78% 16.56% 0.00% - -
Total Cost 605,912 434,588 254,024 220,138 113,970 126,926 80,334 40.01%
-
Net Worth 104,018 56,726 75,292 65,997 56,760 59,278 60,423 9.47%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 104,018 56,726 75,292 65,997 56,760 59,278 60,423 9.47%
NOSH 64,208 56,726 56,129 55,987 40,000 39,966 39,999 8.20%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.66% 8.88% 2.98% 5.92% 2.26% 3.65% 0.00% -
ROE 3.85% 74.66% 10.36% 20.97% 4.65% 8.12% -0.20% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 949.89 840.77 466.47 417.91 291.53 329.62 200.84 29.54%
EPS 6.24 74.64 13.90 24.72 6.60 12.04 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.00 1.3414 1.1788 1.419 1.4832 1.5106 1.17%
Adjusted Per Share Value based on latest NOSH - 55,988
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 17.71 13.85 7.60 6.79 3.39 3.82 2.33 40.19%
EPS 0.12 1.23 0.23 0.40 0.08 0.14 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0302 0.0165 0.0219 0.0192 0.0165 0.0172 0.0175 9.51%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.39 1.49 1.00 1.14 2.80 1.41 1.29 -
P/RPS 0.15 0.18 0.21 0.27 0.96 0.43 0.64 -21.47%
P/EPS 22.29 2.00 7.19 4.61 42.42 11.71 -430.00 -
EY 4.49 50.11 13.90 21.68 2.36 8.54 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.49 0.75 0.97 1.97 0.95 0.85 0.19%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 29/08/05 27/08/04 27/08/03 28/08/02 29/08/01 -
Price 1.24 1.63 0.85 1.15 1.79 1.46 1.70 -
P/RPS 0.13 0.19 0.18 0.28 0.61 0.44 0.85 -26.86%
P/EPS 19.88 2.18 6.12 4.65 27.12 12.13 -566.67 -
EY 5.03 45.80 16.35 21.50 3.69 8.25 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.63 0.63 0.98 1.26 0.98 1.13 -6.19%

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