[TAWIN] QoQ TTM 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- 74.31%
YoY- -179.31%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 117,111 122,283 124,675 116,760 107,113 93,457 81,411 27.51%
PBT 1,458 2,153 2,283 1,549 -1,198 -2,978 -3,649 -
Tax -586 -1,052 -1,440 -2,143 -1,114 -556 108 -
NP 872 1,101 843 -594 -2,312 -3,534 -3,541 -
-
NP to SH 872 1,101 843 -594 -2,312 -3,534 -3,662 -
-
Tax Rate 40.19% 48.86% 63.07% 138.35% - - - -
Total Cost 116,239 121,182 123,832 117,354 109,425 96,991 84,952 23.32%
-
Net Worth 39,924 56,525 39,963 40,000 40,021 40,070 56,817 -21.01%
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 39,924 56,525 39,963 40,000 40,021 40,070 56,817 -21.01%
NOSH 39,924 40,151 39,963 40,000 40,021 40,070 39,956 -0.05%
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 0.74% 0.90% 0.68% -0.51% -2.16% -3.78% -4.35% -
ROE 2.18% 1.95% 2.11% -1.49% -5.78% -8.82% -6.45% -
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 293.33 304.55 311.97 291.90 267.64 233.23 203.75 27.58%
EPS 2.18 2.74 2.11 -1.49 -5.78 -8.82 -9.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.4078 1.00 1.00 1.00 1.00 1.422 -20.97%
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 3.41 3.56 3.63 3.40 3.12 2.72 2.37 27.53%
EPS 0.03 0.03 0.02 -0.02 -0.07 -0.10 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0116 0.0165 0.0116 0.0116 0.0117 0.0117 0.0165 -20.98%
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 0.95 0.43 0.44 0.47 0.53 0.69 1.37 -21.70%
P/EPS 128.20 47.41 64.95 -91.58 -24.41 -18.37 -30.55 -
EY 0.78 2.11 1.54 -1.09 -4.10 -5.44 -3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 0.92 1.37 1.36 1.41 1.62 1.97 26.49%
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 0.57 0.44 0.51 0.55 0.65 0.84 -19.25%
P/EPS 81.95 63.09 64.47 -100.34 -25.27 -17.23 -18.77 -
EY 1.22 1.59 1.55 -1.00 -3.96 -5.80 -5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.23 1.36 1.49 1.46 1.52 1.21 29.92%

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