[TAWIN] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 28.46%
YoY- 22666.67%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 62,703 54,286 41,811 36,160 31,031 27,274 26,686 76.83%
PBT 2,160 5,426 1,400 1,593 1,146 435 -1,131 -
Tax -262 -404 -324 -239 -92 -170 690 -
NP 1,898 5,022 1,076 1,354 1,054 265 -441 -
-
NP to SH 1,898 5,022 1,076 1,354 1,054 265 -441 -
-
Tax Rate 12.13% 7.45% 23.14% 15.00% 8.03% 39.08% - -
Total Cost 60,805 49,264 40,735 34,806 29,977 27,009 27,127 71.35%
-
Net Worth 65,998 64,178 59,187 58,030 56,652 56,525 39,963 39.75%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 65,998 64,178 59,187 58,030 56,652 56,525 39,963 39.75%
NOSH 55,988 39,984 39,999 39,941 39,924 40,151 39,963 25.23%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.03% 9.25% 2.57% 3.74% 3.40% 0.97% -1.65% -
ROE 2.88% 7.83% 1.82% 2.33% 1.86% 0.47% -1.10% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 111.99 135.77 104.53 90.53 77.72 67.93 66.78 41.19%
EPS 3.39 12.56 2.69 3.39 2.64 0.66 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1788 1.6051 1.4797 1.4529 1.419 1.4078 1.00 11.60%
Adjusted Per Share Value based on latest NOSH - 39,941
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.82 1.58 1.21 1.05 0.90 0.79 0.77 77.53%
EPS 0.06 0.15 0.03 0.04 0.03 0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0192 0.0186 0.0172 0.0168 0.0164 0.0164 0.0116 39.96%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.14 1.98 2.03 1.73 2.80 1.30 1.37 -
P/RPS 1.02 1.46 1.94 1.91 3.60 1.91 2.05 -37.23%
P/EPS 33.63 15.76 75.46 51.03 106.06 196.97 -124.15 -
EY 2.97 6.34 1.33 1.96 0.94 0.51 -0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.23 1.37 1.19 1.97 0.92 1.37 -20.57%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 24/05/04 27/02/04 31/10/03 27/08/03 28/05/03 27/02/03 -
Price 1.15 1.24 2.08 1.80 1.79 1.73 1.36 -
P/RPS 1.03 0.91 1.99 1.99 2.30 2.55 2.04 -36.61%
P/EPS 33.92 9.87 77.32 53.10 67.80 262.12 -123.24 -
EY 2.95 10.13 1.29 1.88 1.47 0.38 -0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.77 1.41 1.24 1.26 1.23 1.36 -19.64%

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