[TAWIN] QoQ Annualized 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- -31.1%
YoY- 424.24%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 226,340 239,529 235,968 233,978 217,144 136,277 125,953 47.75%
PBT 8,308 10,537 10,681 15,172 21,704 4,563 4,234 56.66%
Tax -1,156 -862 -934 -1,332 -1,616 -820 -668 44.09%
NP 7,152 9,675 9,746 13,840 20,088 3,743 3,566 58.96%
-
NP to SH 7,152 9,675 9,746 13,840 20,088 3,743 3,566 58.96%
-
Tax Rate 13.91% 8.18% 8.74% 8.78% 7.45% 17.97% 15.78% -
Total Cost 219,188 229,854 226,221 220,138 197,056 132,534 122,386 47.42%
-
Net Worth 73,117 71,345 69,262 65,997 64,178 59,199 58,094 16.55%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 2,801 - - - - - -
Div Payout % - 28.95% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 73,117 71,345 69,262 65,997 64,178 59,199 58,094 16.55%
NOSH 56,050 56,027 56,015 55,987 39,984 40,010 39,985 25.22%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.16% 4.04% 4.13% 5.92% 9.25% 2.75% 2.83% -
ROE 9.78% 13.56% 14.07% 20.97% 31.30% 6.32% 6.14% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 403.82 427.52 421.26 417.91 543.08 340.60 315.00 17.99%
EPS 12.76 17.27 17.40 24.72 50.24 6.68 8.92 26.92%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3045 1.2734 1.2365 1.1788 1.6051 1.4796 1.4529 -6.92%
Adjusted Per Share Value based on latest NOSH - 55,988
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.57 6.95 6.85 6.79 6.30 3.96 3.66 47.65%
EPS 0.21 0.28 0.28 0.40 0.58 0.11 0.10 63.91%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0212 0.0207 0.0201 0.0192 0.0186 0.0172 0.0169 16.29%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.04 1.19 1.24 1.14 1.98 2.03 1.73 -
P/RPS 0.26 0.28 0.29 0.27 0.36 0.60 0.55 -39.28%
P/EPS 8.15 6.89 7.13 4.61 3.94 21.70 19.39 -43.85%
EY 12.27 14.51 14.03 21.68 25.37 4.61 5.16 78.06%
DY 0.00 4.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 1.00 0.97 1.23 1.37 1.19 -23.24%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 18/02/05 25/11/04 27/08/04 24/05/04 27/02/04 31/10/03 -
Price 1.05 1.18 1.33 1.15 1.24 2.08 1.80 -
P/RPS 0.26 0.28 0.32 0.28 0.23 0.61 0.57 -40.71%
P/EPS 8.23 6.83 7.64 4.65 2.47 22.23 20.18 -44.97%
EY 12.15 14.63 13.08 21.50 40.52 4.50 4.96 81.61%
DY 0.00 4.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 1.08 0.98 0.77 1.41 1.24 -25.31%

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