[TAWIN] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -20.8%
YoY- 137.72%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 395,827 253,664 194,960 117,111 107,113 91,213 0 -
PBT 27,899 7,712 10,579 1,458 -1,198 3,951 0 -
Tax -1,837 -702 -1,229 -586 -1,114 433 0 -
NP 26,062 7,010 9,350 872 -2,312 4,384 0 -
-
NP to SH 26,062 7,010 9,350 872 -2,312 4,263 0 -
-
Tax Rate 6.58% 9.10% 11.62% 40.19% - -10.96% - -
Total Cost 369,765 246,654 185,610 116,239 109,425 86,829 0 -
-
Net Worth 56,996 75,382 65,998 39,924 40,021 61,431 33,972 9.00%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 2,809 - - - - 1,000 - -
Div Payout % 10.78% - - - - 23.47% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 56,996 75,382 65,998 39,924 40,021 61,431 33,972 9.00%
NOSH 56,996 56,196 55,988 39,924 40,021 40,666 33,972 9.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.58% 2.76% 4.80% 0.74% -2.16% 4.81% 0.00% -
ROE 45.73% 9.30% 14.17% 2.18% -5.78% 6.94% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 694.48 451.39 348.22 293.33 267.64 224.29 0.00 -
EPS 45.73 12.47 16.70 2.18 -5.78 10.48 0.00 -
DPS 5.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.00 1.3414 1.1788 1.00 1.00 1.5106 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 39,924
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 11.49 7.36 5.66 3.40 3.11 2.65 0.00 -
EPS 0.76 0.20 0.27 0.03 -0.07 0.12 0.00 -
DPS 0.08 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0165 0.0219 0.0192 0.0116 0.0116 0.0178 0.0099 8.88%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 1.49 1.00 1.14 2.80 1.41 1.29 0.00 -
P/RPS 0.21 0.22 0.33 0.95 0.53 0.58 0.00 -
P/EPS 3.26 8.02 6.83 128.20 -24.41 12.31 0.00 -
EY 30.69 12.47 14.65 0.78 -4.10 8.13 0.00 -
DY 3.36 0.00 0.00 0.00 0.00 1.94 0.00 -
P/NAPS 1.49 0.75 0.97 2.80 1.41 0.85 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 27/08/04 27/08/03 28/08/02 29/08/01 - -
Price 1.63 0.85 1.15 1.79 1.46 1.70 0.00 -
P/RPS 0.23 0.19 0.33 0.61 0.55 0.76 0.00 -
P/EPS 3.56 6.81 6.89 81.95 -25.27 16.22 0.00 -
EY 28.05 14.68 14.52 1.22 -3.96 6.17 0.00 -
DY 3.07 0.00 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 1.63 0.63 0.98 1.79 1.46 1.13 0.00 -

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
Post a Comment