[TAWIN] YoY Cumulative 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- 398.11%
YoY- -45.14%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 238,469 130,913 116,989 58,305 65,869 40,167 46,489 31.30%
PBT 22,843 4,405 7,586 1,582 2,406 -45 3,396 37.37%
Tax -1,668 -504 -666 -262 0 45 -91 62.34%
NP 21,175 3,901 6,920 1,320 2,406 0 3,305 36.26%
-
NP to SH 21,175 3,901 6,920 1,320 2,406 -60 3,305 36.26%
-
Tax Rate 7.30% 11.44% 8.78% 16.56% 0.00% - 2.68% -
Total Cost 217,294 127,012 110,069 56,985 63,463 40,167 43,184 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 37.33% 5.18% 10.49% 2.33% 4.06% -0.10% 6.68% -
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 420.38 233.23 208.96 145.76 164.81 100.42 136.72 20.57%
EPS 37.32 6.95 12.36 3.30 6.02 -0.15 9.72 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 6.92 3.80 3.40 1.69 1.91 1.17 1.35 31.29%
EPS 0.61 0.11 0.20 0.04 0.07 0.00 0.10 35.15%
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 0.35 0.43 0.55 1.92 0.86 1.28 0.00 -
P/EPS 3.99 14.39 9.22 84.85 23.42 -860.00 0.00 -
EY 25.05 6.95 10.84 1.18 4.27 -0.12 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 0.39 0.36 0.55 1.23 0.89 1.69 1.32 -18.38%
P/EPS 4.37 12.23 9.30 54.24 24.25 -1,133.33 18.62 -21.45%
EY 22.90 8.18 10.75 1.84 4.12 -0.09 5.37 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