[TAWIN] QoQ 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- -34.24%
YoY- -64.4%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 79,283 78,075 74,328 56,585 62,764 59,987 62,703 16.88%
PBT 3,459 1,597 2,328 2,077 2,882 425 2,160 36.75%
Tax -425 256 -215 -289 -163 -35 -262 37.93%
NP 3,034 1,853 2,113 1,788 2,719 390 1,898 36.59%
-
NP to SH 3,034 1,853 2,113 1,788 2,719 390 1,898 36.59%
-
Tax Rate 12.29% -16.03% 9.24% 13.91% 5.66% 8.24% 12.13% -
Total Cost 76,249 76,222 72,215 54,797 60,045 59,597 60,805 16.23%
-
Net Worth 77,968 74,748 75,382 73,117 71,742 68,890 65,998 11.71%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,809 - - - - - - -
Div Payout % 92.59% - - - - - - -
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 77,968 74,748 75,382 73,117 71,742 68,890 65,998 11.71%
NOSH 56,185 56,151 56,196 56,050 56,061 55,714 55,988 0.23%
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 3.83% 2.37% 2.84% 3.16% 4.33% 0.65% 3.03% -
ROE 3.89% 2.48% 2.80% 2.45% 3.79% 0.57% 2.88% -
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 141.11 139.04 132.26 100.95 111.95 107.67 111.99 16.61%
EPS 5.40 3.30 3.76 3.19 4.85 0.70 3.39 36.27%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3877 1.3312 1.3414 1.3045 1.2797 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 2.31 2.27 2.16 1.65 1.83 1.75 1.83 16.74%
EPS 0.09 0.05 0.06 0.05 0.08 0.01 0.06 30.94%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0227 0.0218 0.0219 0.0213 0.0209 0.0201 0.0192 11.77%
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 0.64 0.63 0.76 1.03 1.06 1.15 1.02 -26.64%
P/EPS 16.67 26.67 26.60 32.60 24.54 177.14 33.63 -37.28%
EY 6.00 3.75 3.76 3.07 4.08 0.56 2.97 59.60%
DY 5.56 0.00 0.00 0.00 0.00 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 1.31 0.65 0.64 1.04 1.05 1.24 1.03 17.33%
P/EPS 34.26 27.27 22.61 32.92 24.33 190.00 33.92 0.66%
EY 2.92 3.67 4.42 3.04 4.11 0.53 2.95 -0.67%
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.68 0.63 0.80 0.92 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