[TAWIN] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 28.46%
YoY- 22666.67%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 173,946 78,075 59,987 36,160 32,120 22,473 26,901 36.47%
PBT 10,007 1,597 425 1,593 1,008 -1,739 2,238 28.33%
Tax -618 256 -35 -239 -1,014 1,739 -448 5.50%
NP 9,389 1,853 390 1,354 -6 0 1,790 31.79%
-
NP to SH 9,389 1,853 390 1,354 -6 -1,724 1,790 31.79%
-
Tax Rate 6.18% -16.03% 8.24% 15.00% 100.60% - 20.02% -
Total Cost 164,557 76,222 59,597 34,806 32,126 22,473 25,111 36.77%
-
Net Worth 114,967 74,748 68,890 58,030 40,000 58,699 59,013 11.75%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 114,967 74,748 68,890 58,030 40,000 58,699 59,013 11.75%
NOSH 63,870 56,151 55,714 39,941 40,000 40,000 40,044 8.08%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.40% 2.37% 0.65% 3.74% -0.02% 0.00% 6.65% -
ROE 8.17% 2.48% 0.57% 2.33% -0.02% -2.94% 3.03% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 272.34 139.04 107.67 90.53 80.30 56.18 67.18 26.25%
EPS 14.70 3.30 0.70 3.39 -0.02 -4.31 4.47 21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.3312 1.2365 1.4529 1.00 1.4675 1.4737 3.38%
Adjusted Per Share Value based on latest NOSH - 39,941
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.05 2.27 1.74 1.05 0.93 0.65 0.78 36.50%
EPS 0.27 0.05 0.01 0.04 0.00 -0.05 0.05 32.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0217 0.02 0.0168 0.0116 0.017 0.0171 11.79%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.49 0.88 1.24 1.73 1.36 1.30 1.77 -
P/RPS 0.55 0.63 1.15 1.91 1.69 2.31 2.63 -22.94%
P/EPS 10.14 26.67 177.14 51.03 -9,066.67 -30.16 39.60 -20.30%
EY 9.87 3.75 0.56 1.96 -0.01 -3.32 2.53 25.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.66 1.00 1.19 1.36 0.89 1.20 -5.95%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 28/11/05 25/11/04 31/10/03 22/11/02 20/11/01 14/11/00 -
Price 1.71 0.90 1.33 1.80 1.49 1.49 1.67 -
P/RPS 0.63 0.65 1.24 1.99 1.86 2.65 2.49 -20.46%
P/EPS 11.63 27.27 190.00 53.10 -9,933.33 -34.57 37.36 -17.66%
EY 8.60 3.67 0.53 1.88 -0.01 -2.89 2.68 21.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.68 1.08 1.24 1.49 1.02 1.13 -2.84%

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