[TAWIN] QoQ Cumulative Quarter 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- 398.11%
YoY- -45.14%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 54,286 136,277 94,465 58,305 27,274 124,677 97,990 -32.52%
PBT 5,426 4,563 3,176 1,582 435 2,283 3,414 36.15%
Tax -404 -820 -501 -262 -170 -1,440 -2,130 -66.95%
NP 5,022 3,743 2,675 1,320 265 843 1,284 148.03%
-
NP to SH 5,022 3,743 2,675 1,320 265 843 1,284 148.03%
-
Tax Rate 7.45% 17.97% 15.77% 16.56% 39.08% 63.07% 62.39% -
Total Cost 49,264 132,534 91,790 56,985 27,009 123,834 96,706 -36.18%
-
Net Worth 64,178 59,199 58,094 56,760 56,525 55,416 40,011 36.98%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 64,178 59,199 58,094 56,760 56,525 55,416 40,011 36.98%
NOSH 39,984 40,010 39,985 40,000 40,151 39,982 40,011 -0.04%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.25% 2.75% 2.83% 2.26% 0.97% 0.68% 1.31% -
ROE 7.83% 6.32% 4.60% 2.33% 0.47% 1.52% 3.21% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 135.77 340.60 236.25 145.76 67.93 311.83 244.90 -32.49%
EPS 12.56 6.68 6.69 3.30 0.66 2.11 3.21 148.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6051 1.4796 1.4529 1.419 1.4078 1.386 1.00 37.04%
Adjusted Per Share Value based on latest NOSH - 39,924
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.53 3.83 2.66 1.64 0.77 3.50 2.75 -32.33%
EPS 0.14 0.11 0.08 0.04 0.01 0.02 0.04 130.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.018 0.0166 0.0163 0.016 0.0159 0.0156 0.0112 37.16%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.98 2.03 1.73 2.80 1.30 1.37 1.36 -
P/RPS 1.46 0.60 0.73 1.92 1.91 0.44 0.56 89.31%
P/EPS 15.76 21.70 25.86 84.85 196.97 64.98 42.38 -48.25%
EY 6.34 4.61 3.87 1.18 0.51 1.54 2.36 93.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.37 1.19 1.97 0.92 0.99 1.36 -6.47%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 27/02/04 31/10/03 27/08/03 28/05/03 27/02/03 22/11/02 -
Price 1.24 2.08 1.80 1.79 1.73 1.36 1.49 -
P/RPS 0.91 0.61 0.76 1.23 2.55 0.44 0.61 30.52%
P/EPS 9.87 22.23 26.91 54.24 262.12 64.50 46.43 -64.34%
EY 10.13 4.50 3.72 1.84 0.38 1.55 2.15 180.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.41 1.24 1.26 1.23 0.98 1.49 -35.57%

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