[TAWIN] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 436.68%
YoY- 1795.09%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 521,028 414,668 226,340 217,144 109,096 118,664 70,480 39.55%
PBT -21,672 23,928 8,308 21,704 1,740 2,260 -424 92.58%
Tax 632 -2,220 -1,156 -1,616 -680 0 424 6.87%
NP -21,040 21,708 7,152 20,088 1,060 2,260 0 -
-
NP to SH -21,040 21,708 7,152 20,088 1,060 2,260 -484 87.46%
-
Tax Rate - 9.28% 13.91% 7.45% 39.08% 0.00% - -
Total Cost 542,068 392,960 219,188 197,056 108,036 116,404 70,480 40.47%
-
Net Worth 100,832 56,457 73,117 64,178 56,525 57,473 60,867 8.77%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 100,832 56,457 73,117 64,178 56,525 57,473 60,867 8.77%
NOSH 64,224 56,457 56,050 39,984 40,151 40,070 40,333 8.05%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -4.04% 5.24% 3.16% 9.25% 0.97% 1.90% 0.00% -
ROE -20.87% 38.45% 9.78% 31.30% 1.88% 3.93% -0.80% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 811.26 734.48 403.82 543.08 271.71 296.13 174.74 29.14%
EPS -32.76 38.44 12.76 50.24 2.64 5.64 -1.20 73.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.00 1.3045 1.6051 1.4078 1.4343 1.5091 0.66%
Adjusted Per Share Value based on latest NOSH - 39,984
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 15.13 12.04 6.57 6.30 3.17 3.44 2.05 39.51%
EPS -0.61 0.63 0.21 0.58 0.03 0.07 -0.01 98.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0293 0.0164 0.0212 0.0186 0.0164 0.0167 0.0177 8.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.45 1.82 1.04 1.98 1.30 1.62 1.04 -
P/RPS 0.18 0.25 0.26 0.36 0.48 0.55 0.60 -18.17%
P/EPS -4.43 4.73 8.15 3.94 49.24 28.72 -86.67 -39.06%
EY -22.59 21.13 12.27 25.37 2.03 3.48 -1.15 64.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.82 0.80 1.23 0.92 1.13 0.69 4.90%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 30/05/06 24/05/05 24/05/04 28/05/03 29/05/02 28/05/01 -
Price 1.38 1.47 1.05 1.24 1.73 1.52 1.19 -
P/RPS 0.17 0.20 0.26 0.23 0.64 0.51 0.68 -20.62%
P/EPS -4.21 3.82 8.23 2.47 65.53 26.95 -99.17 -40.92%
EY -23.74 26.16 12.15 40.52 1.53 3.71 -1.01 69.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.47 0.80 0.77 1.23 1.06 0.79 1.81%

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