[TAWIN] YoY TTM 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- 9.92%
YoY- 972.25%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 642,230 395,827 253,664 194,960 117,111 107,113 91,213 38.42%
PBT -900 27,899 7,712 10,579 1,458 -1,198 3,951 -
Tax -106 -1,837 -702 -1,229 -586 -1,114 433 -
NP -1,006 26,062 7,010 9,350 872 -2,312 4,384 -
-
NP to SH -1,006 26,062 7,010 9,350 872 -2,312 4,263 -
-
Tax Rate - 6.58% 9.10% 11.62% 40.19% - -10.96% -
Total Cost 643,236 369,765 246,654 185,610 116,239 109,425 86,829 39.59%
-
Net Worth 104,061 56,996 75,382 65,998 39,924 40,021 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 - 2,809 - - - - 1,000 -
Div Payout % - 10.78% - - - - 23.47% -
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 39,924 40,021 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 -0.16% 6.58% 2.76% 4.80% 0.74% -2.16% 4.81% -
ROE -0.97% 45.73% 9.30% 14.17% 2.18% -5.78% 6.94% -
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 999.80 694.48 451.39 348.22 293.33 267.64 224.29 28.27%
EPS -1.57 45.73 12.47 16.70 2.18 -5.78 10.48 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.62 1.00 1.3414 1.1788 1.00 1.00 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 18.64 11.49 7.36 5.66 3.40 3.11 2.65 38.39%
EPS -0.03 0.76 0.20 0.27 0.03 -0.07 0.12 -
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.0302 0.0165 0.0219 0.0192 0.0116 0.0116 0.0178 9.20%
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 0.14 0.21 0.22 0.33 0.95 0.53 0.58 -21.08%
P/EPS -88.75 3.26 8.02 6.83 128.20 -24.41 12.31 -
EY -1.13 30.69 12.47 14.65 0.78 -4.10 8.13 -
DY 0.00 3.36 0.00 0.00 0.00 0.00 1.94 -
P/NAPS 0.86 1.49 0.75 0.97 2.80 1.41 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 0.12 0.23 0.19 0.33 0.61 0.55 0.76 -26.47%
P/EPS -79.18 3.56 6.81 6.89 81.95 -25.27 16.22 -
EY -1.26 28.05 14.68 14.52 1.22 -3.96 6.17 -
DY 0.00 3.07 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 0.77 1.63 0.63 0.98 1.79 1.46 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