[TAWIN] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -0.74%
YoY- 158.48%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 642,702 575,741 288,271 239,529 136,277 124,677 81,411 41.08%
PBT -12,432 24,104 9,461 10,537 4,563 2,283 -3,589 22.99%
Tax 4,417 -1,784 -673 -862 -820 -1,440 3,589 3.51%
NP -8,015 22,320 8,788 9,675 3,743 843 0 -
-
NP to SH -8,015 22,320 8,788 9,675 3,743 843 -3,602 14.25%
-
Tax Rate - 7.40% 7.11% 8.18% 17.97% 63.07% - -
Total Cost 650,717 553,421 279,483 229,854 132,534 123,834 81,411 41.37%
-
Net Worth 100,244 99,590 77,924 71,345 59,199 55,416 56,848 9.91%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 2,807 2,801 - - - -
Div Payout % - - 31.95% 28.95% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 100,244 99,590 77,924 71,345 59,199 55,416 56,848 9.91%
NOSH 64,259 60,357 56,153 56,027 40,010 39,982 39,977 8.22%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -1.25% 3.88% 3.05% 4.04% 2.75% 0.68% 0.00% -
ROE -8.00% 22.41% 11.28% 13.56% 6.32% 1.52% -6.34% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 1,000.17 953.88 513.36 427.52 340.60 311.83 203.64 30.36%
EPS -12.47 36.98 15.65 17.27 6.68 2.11 -9.01 5.56%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.56 1.65 1.3877 1.2734 1.4796 1.386 1.422 1.55%
Adjusted Per Share Value based on latest NOSH - 56,061
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 18.66 16.71 8.37 6.95 3.96 3.62 2.36 41.12%
EPS -0.23 0.65 0.26 0.28 0.11 0.02 -0.10 14.88%
DPS 0.00 0.00 0.08 0.08 0.00 0.00 0.00 -
NAPS 0.0291 0.0289 0.0226 0.0207 0.0172 0.0161 0.0165 9.91%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.00 2.36 0.90 1.19 2.03 1.37 2.80 -
P/RPS 0.10 0.25 0.18 0.28 0.60 0.44 1.37 -35.34%
P/EPS -8.02 6.38 5.75 6.89 21.70 64.98 -31.08 -20.20%
EY -12.47 15.67 17.39 14.51 4.61 1.54 -3.22 25.30%
DY 0.00 0.00 5.56 4.20 0.00 0.00 0.00 -
P/NAPS 0.64 1.43 0.65 0.93 1.37 0.99 1.97 -17.08%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 26/02/07 27/02/06 18/02/05 27/02/04 27/02/03 12/03/02 -
Price 1.02 1.80 1.85 1.18 2.08 1.36 1.72 -
P/RPS 0.10 0.19 0.36 0.28 0.61 0.44 0.84 -29.85%
P/EPS -8.18 4.87 11.82 6.83 22.23 64.50 -19.09 -13.16%
EY -12.23 20.54 8.46 14.63 4.50 1.55 -5.24 15.16%
DY 0.00 0.00 2.70 4.24 0.00 0.00 0.00 -
P/NAPS 0.65 1.09 1.33 0.93 1.41 0.98 1.21 -9.83%

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