[TAWIN] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -81.52%
YoY- -64.4%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 288,271 208,988 130,913 56,585 239,529 176,976 116,989 82.13%
PBT 9,461 6,002 4,405 2,077 10,537 8,011 7,586 15.81%
Tax -673 -248 -504 -289 -862 -701 -666 0.69%
NP 8,788 5,754 3,901 1,788 9,675 7,310 6,920 17.21%
-
NP to SH 8,788 5,754 3,901 1,788 9,675 7,310 6,920 17.21%
-
Tax Rate 7.11% 4.13% 11.44% 13.91% 8.18% 8.75% 8.78% -
Total Cost 279,483 203,234 127,012 54,797 229,854 169,666 110,069 85.80%
-
Net Worth 77,924 74,729 75,292 73,117 71,345 69,262 65,997 11.67%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,807 - - - 2,801 - - -
Div Payout % 31.95% - - - 28.95% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 77,924 74,729 75,292 73,117 71,345 69,262 65,997 11.67%
NOSH 56,153 56,136 56,129 56,050 56,027 56,015 55,987 0.19%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.05% 2.75% 2.98% 3.16% 4.04% 4.13% 5.92% -
ROE 11.28% 7.70% 5.18% 2.45% 13.56% 10.55% 10.49% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 513.36 372.28 233.23 100.95 427.52 315.94 208.96 81.77%
EPS 15.65 10.25 6.95 3.19 17.27 13.05 12.36 16.98%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.3877 1.3312 1.3414 1.3045 1.2734 1.2365 1.1788 11.45%
Adjusted Per Share Value based on latest NOSH - 56,050
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.37 6.07 3.80 1.64 6.95 5.14 3.40 82.01%
EPS 0.26 0.17 0.11 0.05 0.28 0.21 0.20 19.05%
DPS 0.08 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.0226 0.0217 0.0219 0.0212 0.0207 0.0201 0.0192 11.44%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.90 0.88 1.00 1.04 1.19 1.24 1.14 -
P/RPS 0.18 0.24 0.43 1.03 0.28 0.39 0.55 -52.41%
P/EPS 5.75 8.59 14.39 32.60 6.89 9.50 9.22 -26.94%
EY 17.39 11.65 6.95 3.07 14.51 10.52 10.84 36.92%
DY 5.56 0.00 0.00 0.00 4.20 0.00 0.00 -
P/NAPS 0.65 0.66 0.75 0.80 0.93 1.00 0.97 -23.36%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 29/08/05 24/05/05 18/02/05 25/11/04 27/08/04 -
Price 1.85 0.90 0.85 1.05 1.18 1.33 1.15 -
P/RPS 0.36 0.24 0.36 1.04 0.28 0.42 0.55 -24.55%
P/EPS 11.82 8.78 12.23 32.92 6.83 10.19 9.30 17.28%
EY 8.46 11.39 8.18 3.04 14.63 9.81 10.75 -14.72%
DY 2.70 0.00 0.00 0.00 4.24 0.00 0.00 -
P/NAPS 1.33 0.68 0.63 0.80 0.93 1.08 0.98 22.51%

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