[TAWIN] YoY Annualized 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- -29.58%
YoY- 173.27%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 651,864 549,886 278,650 235,968 125,953 130,653 83,520 40.81%
PBT -2,181 43,800 8,002 10,681 4,234 4,552 -2,378 -1.43%
Tax 6,286 -3,048 -330 -934 -668 -2,840 2,378 17.57%
NP 4,105 40,752 7,672 9,746 3,566 1,712 0 -
-
NP to SH 4,105 40,752 7,672 9,746 3,566 1,712 -2,378 -
-
Tax Rate - 6.96% 4.12% 8.74% 15.78% 62.39% - -
Total Cost 647,758 509,134 270,978 226,221 122,386 128,941 83,520 40.67%
-
Net Worth 105,192 106,412 74,729 69,262 58,094 40,011 58,699 10.20%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 105,192 106,412 74,729 69,262 58,094 40,011 58,699 10.20%
NOSH 64,141 59,117 56,136 56,015 39,985 40,011 39,999 8.18%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.63% 7.41% 2.75% 4.13% 2.83% 1.31% 0.00% -
ROE 3.90% 38.30% 10.27% 14.07% 6.14% 4.28% -4.05% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1,016.28 930.15 496.38 421.26 315.00 326.54 208.80 30.16%
EPS 6.39 68.93 13.67 17.40 8.92 4.28 -5.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.80 1.3312 1.2365 1.4529 1.00 1.4675 1.86%
Adjusted Per Share Value based on latest NOSH - 55,714
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 18.32 15.46 7.83 6.63 3.54 3.67 2.35 40.79%
EPS 0.12 1.15 0.22 0.27 0.10 0.05 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0299 0.021 0.0195 0.0163 0.0112 0.0165 10.22%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.15 1.49 0.88 1.24 1.73 1.36 1.30 -
P/RPS 0.11 0.16 0.18 0.29 0.55 0.42 0.62 -25.02%
P/EPS 17.97 2.16 6.44 7.13 19.39 31.79 -21.86 -
EY 5.57 46.26 15.53 14.03 5.16 3.15 -4.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 0.66 1.00 1.19 1.36 0.89 -3.92%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 28/11/06 28/11/05 25/11/04 31/10/03 22/11/02 20/11/01 -
Price 1.12 1.71 0.90 1.33 1.80 1.49 1.49 -
P/RPS 0.11 0.18 0.18 0.32 0.57 0.46 0.71 -26.70%
P/EPS 17.50 2.48 6.59 7.64 20.18 34.82 -25.06 -
EY 5.71 40.31 15.19 13.08 4.96 2.87 -3.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.95 0.68 1.08 1.24 1.49 1.02 -6.53%

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