[TAWIN] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock

[TAWIN] TA WIN HOLDINGS BHD

Announcement Date

29-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 118.18%

YoY- -43.63%

Quarter Report

TAWIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Cumulative Result
Revenue	321,727	304,958	238,469	130,913	116,989	58,305	65,869	30.22%
YoY %	5.50%	27.88%	82.16%	11.90%	100.65%	-11.48%	-	-
Horiz. %	488.43%	462.98%	362.04%	198.75%	177.61%	88.52%	100.00%	-
PBT	6,560	-2,161	22,843	4,405	7,586	1,582	2,406	18.17%
YoY %	403.56%	-109.46%	418.57%	-41.93%	379.52%	-34.25%	-	-
Horiz. %	272.65%	-89.82%	949.42%	183.08%	315.30%	65.75%	100.00%	-
Tax	-11	4,163	-1,668	-504	-666	-262	0	-
YoY %	-100.26%	349.58%	-230.95%	24.32%	-154.20%	0.00%	-	-
Horiz. %	4.20%	-1,588.93%	636.64%	192.37%	254.20%	100.00%	-	-
NP	6,549	2,002	21,175	3,901	6,920	1,320	2,406	18.14%
YoY %	227.12%	-90.55%	442.81%	-43.63%	424.24%	-45.14%	-	-
Horiz. %	272.19%	83.21%	880.09%	162.14%	287.61%	54.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,549	2,002	21,175	3,901	6,920	1,320	2,406	18.14%
YoY %	227.12%	-90.55%	442.81%	-43.63%	424.24%	-45.14%	-	-
Horiz. %	272.19%	83.21%	880.09%	162.14%	287.61%	54.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.17%	-	7.30%	11.44%	8.78%	16.56%	0.00%	-
YoY %	0.00%	-	-36.19%	30.30%	-46.98%	0.00%	-	-
Horiz. %	1.03%	-	44.08%	69.08%	53.02%	100.00%	-	-
Total Cost	315,178	302,956	217,294	127,012	110,069	56,985	63,463	30.58%
YoY %	4.03%	39.42%	71.08%	15.39%	93.15%	-10.21%	-	-
Horiz. %	496.63%	477.37%	342.39%	200.14%	173.44%	89.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	106,686	104,018	56,726	75,292	65,997	56,760	59,278	10.28%
YoY %	2.56%	83.37%	-24.66%	14.08%	16.27%	-4.25%	-	-
Horiz. %	179.98%	175.47%	95.69%	127.02%	111.33%	95.75%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	106,686	104,018	56,726	75,292	65,997	56,760	59,278	10.28%
YoY %	2.56%	83.37%	-24.66%	14.08%	16.27%	-4.25%	-	-
Horiz. %	179.98%	175.47%	95.69%	127.02%	111.33%	95.75%	100.00%	-
NOSH	64,268	64,208	56,726	56,129	55,987	40,000	39,966	8.23%
YoY %	0.09%	13.19%	1.06%	0.25%	39.97%	0.09%	-	-
Horiz. %	160.81%	160.66%	141.94%	140.44%	140.09%	100.09%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	2.04%	0.66%	8.88%	2.98%	5.92%	2.26%	3.65%	-
YoY %	209.09%	-92.57%	197.99%	-49.66%	161.95%	-38.08%	-	-
Horiz. %	55.89%	18.08%	243.29%	81.64%	162.19%	61.92%	100.00%	-
ROE	6.14%	1.92%	37.33%	5.18%	10.49%	2.33%	4.06%	-
YoY %	219.79%	-94.86%	620.66%	-50.62%	350.21%	-42.61%	-	-
Horiz. %	151.23%	47.29%	919.46%	127.59%	258.37%	57.39%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	500.60	474.95	420.38	233.23	208.96	145.76	164.81	20.32%
YoY %	5.40%	12.98%	80.24%	11.61%	43.36%	-11.56%	-	-
Horiz. %	303.74%	288.18%	255.07%	141.51%	126.79%	88.44%	100.00%	-
EPS	10.19	3.12	37.32	6.95	12.36	3.30	6.02	9.15%
YoY %	226.60%	-91.64%	436.98%	-43.77%	274.55%	-45.18%	-	-
Horiz. %	169.27%	51.83%	619.93%	115.45%	205.32%	54.82%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.66	1.62	1.00	1.3414	1.1788	1.419	1.4832	1.89%
YoY %	2.47%	62.00%	-25.45%	13.79%	-16.93%	-4.33%	-	-
Horiz. %	111.92%	109.22%	67.42%	90.44%	79.48%	95.67%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 56,196
RPS	9.34	8.85	6.92	3.80	3.40	1.69	1.91	30.25%
YoY %	5.54%	27.89%	82.11%	11.76%	101.18%	-11.52%	-	-
Horiz. %	489.01%	463.35%	362.30%	198.95%	178.01%	88.48%	100.00%	-
EPS	0.19	0.06	0.61	0.11	0.20	0.04	0.07	18.08%
YoY %	216.67%	-90.16%	454.55%	-45.00%	400.00%	-42.86%	-	-
Horiz. %	271.43%	85.71%	871.43%	157.14%	285.71%	57.14%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.031	0.0302	0.0165	0.0219	0.0192	0.0165	0.0172	10.30%
YoY %	2.65%	83.03%	-24.66%	14.06%	16.36%	-4.07%	-	-
Horiz. %	180.23%	175.58%	95.93%	127.33%	111.63%	95.93%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.70	1.39	1.49	1.00	1.14	2.80	1.41	-
P/RPS	0.14	0.29	0.35	0.43	0.55	1.92	0.86	-26.08%
YoY %	-51.72%	-17.14%	-18.60%	-21.82%	-71.35%	123.26%	-	-
Horiz. %	16.28%	33.72%	40.70%	50.00%	63.95%	223.26%	100.00%	-
P/EPS	6.87	44.58	3.99	14.39	9.22	84.85	23.42	-18.47%
YoY %	-84.59%	1,017.29%	-72.27%	56.07%	-89.13%	262.30%	-	-
Horiz. %	29.33%	190.35%	17.04%	61.44%	39.37%	362.30%	100.00%	-
EY	14.56	2.24	25.05	6.95	10.84	1.18	4.27	22.66%
YoY %	550.00%	-91.06%	260.43%	-35.89%	818.64%	-72.37%	-	-
Horiz. %	340.98%	52.46%	586.65%	162.76%	253.86%	27.63%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.42	0.86	1.49	0.75	0.97	1.97	0.95	-12.70%
YoY %	-51.16%	-42.28%	98.67%	-22.68%	-50.76%	107.37%	-	-
Horiz. %	44.21%	90.53%	156.84%	78.95%	102.11%	207.37%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	29/08/08	28/08/07	28/08/06	29/08/05	27/08/04	27/08/03	28/08/02	-
Price	0.61	1.24	1.63	0.85	1.15	1.79	1.46	-
P/RPS	0.12	0.26	0.39	0.36	0.55	1.23	0.89	-28.36%
YoY %	-53.85%	-33.33%	8.33%	-34.55%	-55.28%	38.20%	-	-
Horiz. %	13.48%	29.21%	43.82%	40.45%	61.80%	138.20%	100.00%	-
P/EPS	5.99	39.77	4.37	12.23	9.30	54.24	24.25	-20.77%
YoY %	-84.94%	810.07%	-64.27%	31.51%	-82.85%	123.67%	-	-
Horiz. %	24.70%	164.00%	18.02%	50.43%	38.35%	223.67%	100.00%	-
EY	16.70	2.51	22.90	8.18	10.75	1.84	4.12	26.24%
YoY %	565.34%	-89.04%	179.95%	-23.91%	484.24%	-55.34%	-	-
Horiz. %	405.34%	60.92%	555.83%	198.54%	260.92%	44.66%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.37	0.77	1.63	0.63	0.98	1.26	0.98	-14.97%
YoY %	-51.95%	-52.76%	158.73%	-35.71%	-22.22%	28.57%	-	-
Horiz. %	37.76%	78.57%	166.33%	64.29%	100.00%	128.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos