[TAWIN] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -64.42%
YoY- 171.97%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 116,610 109,096 124,677 130,653 131,738 118,664 81,411 27.15%
PBT 3,164 1,740 2,283 4,552 4,812 2,260 -3,589 -
Tax -524 -680 -1,440 -2,840 0 0 3,589 -
NP 2,640 1,060 843 1,712 4,812 2,260 0 -
-
NP to SH 2,640 1,060 843 1,712 4,812 2,260 -3,602 -
-
Tax Rate 16.56% 39.08% 63.07% 62.39% 0.00% 0.00% - -
Total Cost 113,970 108,036 123,834 128,941 126,926 116,404 81,411 25.21%
-
Net Worth 56,760 56,525 55,416 40,011 59,278 57,473 56,848 -0.10%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 56,760 56,525 55,416 40,011 59,278 57,473 56,848 -0.10%
NOSH 40,000 40,151 39,982 40,011 39,966 40,070 39,977 0.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.26% 0.97% 0.68% 1.31% 3.65% 1.90% 0.00% -
ROE 4.65% 1.88% 1.52% 4.28% 8.12% 3.93% -6.34% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 291.53 271.71 311.83 326.54 329.62 296.13 203.64 27.10%
EPS 6.60 2.64 2.11 4.28 12.04 5.64 -9.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.419 1.4078 1.386 1.00 1.4832 1.4343 1.422 -0.14%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.39 3.17 3.62 3.79 3.82 3.44 2.36 27.39%
EPS 0.08 0.03 0.02 0.05 0.14 0.07 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0165 0.0164 0.0161 0.0116 0.0172 0.0167 0.0165 0.00%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.80 1.30 1.37 1.36 1.41 1.62 2.80 -
P/RPS 0.96 0.48 0.44 0.42 0.43 0.55 1.37 -21.15%
P/EPS 42.42 49.24 64.98 31.79 11.71 28.72 -31.08 -
EY 2.36 2.03 1.54 3.15 8.54 3.48 -3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 0.92 0.99 1.36 0.95 1.13 1.97 0.00%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 27/02/03 22/11/02 28/08/02 29/05/02 12/03/02 -
Price 1.79 1.73 1.36 1.49 1.46 1.52 1.72 -
P/RPS 0.61 0.64 0.44 0.46 0.44 0.51 0.84 -19.25%
P/EPS 27.12 65.53 64.50 34.82 12.13 26.95 -19.09 -
EY 3.69 1.53 1.55 2.87 8.25 3.71 -5.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.23 0.98 1.49 0.98 1.06 1.21 2.74%

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