[TAWIN] YoY 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- -62.21%
YoY- 80.08%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
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 174,701 134,802 74,328 62,703 31,031 36,203 22,547 40.64%
PBT 3,257 16,861 2,328 2,160 1,146 1,841 61 93.99%
Tax -148 -1,113 -215 -262 -92 0 0 -
NP 3,109 15,748 2,113 1,898 1,054 1,841 61 92.49%
-
NP to SH 3,109 15,748 2,113 1,898 1,054 1,841 61 92.49%
-
Tax Rate 4.54% 6.60% 9.24% 12.13% 8.03% 0.00% 0.00% -
Total Cost 171,592 119,054 72,215 60,805 29,977 34,362 22,486 40.29%
-
Net Worth 104,061 56,996 75,382 65,998 56,652 59,360 61,431 9.17%
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 104,061 56,996 75,382 65,998 56,652 59,360 61,431 9.17%
NOSH 64,235 56,996 56,196 55,988 39,924 40,021 40,666 7.91%
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 1.78% 11.68% 2.84% 3.03% 3.40% 5.09% 0.27% -
ROE 2.99% 27.63% 2.80% 2.88% 1.86% 3.10% 0.10% -
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 271.97 236.51 132.26 111.99 77.72 90.46 55.44 30.33%
EPS 4.84 27.63 3.76 3.39 2.64 4.60 0.15 78.37%
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 4.91 3.79 2.09 1.76 0.87 1.02 0.63 40.78%
EPS 0.09 0.44 0.06 0.05 0.03 0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0292 0.016 0.0212 0.0186 0.0159 0.0167 0.0173 9.11%
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 0.51 0.63 0.76 1.02 3.60 1.56 2.33 -22.35%
P/EPS 28.72 5.39 26.60 33.63 106.06 30.65 860.00 -43.23%
EY 3.48 18.54 3.76 2.97 0.94 3.26 0.12 75.23%
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 0.46 0.69 0.64 1.03 2.30 1.61 3.07 -27.11%
P/EPS 25.62 5.90 22.61 33.92 67.80 31.74 1,133.33 -46.81%
EY 3.90 16.95 4.42 2.95 1.47 3.15 0.09 87.36%
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