[TAWIN] YoY Annualized 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- 149.06%
YoY- -45.14%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 476,938 261,826 233,978 116,610 131,738 80,334 92,978 31.30%
PBT 45,686 8,810 15,172 3,164 4,812 -90 6,792 37.37%
Tax -3,336 -1,008 -1,332 -524 0 90 -182 62.34%
NP 42,350 7,802 13,840 2,640 4,812 0 6,610 36.26%
-
NP to SH 42,350 7,802 13,840 2,640 4,812 -120 6,610 36.26%
-
Tax Rate 7.30% 11.44% 8.78% 16.56% 0.00% - 2.68% -
Total Cost 434,588 254,024 220,138 113,970 126,926 80,334 86,368 30.88%
-
Net Worth 56,726 75,292 65,997 56,760 59,278 60,423 49,506 2.29%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 56,726 75,292 65,997 56,760 59,278 60,423 49,506 2.29%
NOSH 56,726 56,129 55,987 40,000 39,966 39,999 34,002 8.90%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.88% 2.98% 5.92% 2.26% 3.65% 0.00% 7.11% -
ROE 74.66% 10.36% 20.97% 4.65% 8.12% -0.20% 13.35% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 840.77 466.47 417.91 291.53 329.62 200.84 273.45 20.57%
EPS 74.64 13.90 24.72 6.60 12.04 -0.30 19.44 25.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.3414 1.1788 1.419 1.4832 1.5106 1.456 -6.06%
Adjusted Per Share Value based on latest NOSH - 39,924
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 13.85 7.60 6.79 3.39 3.82 2.33 2.70 31.30%
EPS 1.23 0.23 0.40 0.08 0.14 0.00 0.19 36.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0165 0.0219 0.0192 0.0165 0.0172 0.0175 0.0144 2.29%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 1.49 1.00 1.14 2.80 1.41 1.29 0.00 -
P/RPS 0.18 0.21 0.27 0.96 0.43 0.64 0.00 -
P/EPS 2.00 7.19 4.61 42.42 11.71 -430.00 0.00 -
EY 50.11 13.90 21.68 2.36 8.54 -0.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.75 0.97 1.97 0.95 0.85 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 27/08/04 27/08/03 28/08/02 29/08/01 21/09/00 -
Price 1.63 0.85 1.15 1.79 1.46 1.70 1.81 -
P/RPS 0.19 0.18 0.28 0.61 0.44 0.85 0.66 -18.73%
P/EPS 2.18 6.12 4.65 27.12 12.13 -566.67 9.31 -21.48%
EY 45.80 16.35 21.50 3.69 8.25 -0.18 10.74 27.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.63 0.98 1.26 0.98 1.13 1.24 4.66%

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