[TAWIN] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 102.65%
YoY- 108.33%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 412,415 208,988 176,976 94,465 97,990 62,640 73,390 33.31%
PBT 32,850 6,002 8,011 3,176 3,414 -1,784 5,634 34.14%
Tax -2,286 -248 -701 -501 -2,130 1,784 -539 27.21%
NP 30,564 5,754 7,310 2,675 1,284 0 5,095 34.77%
-
NP to SH 30,564 5,754 7,310 2,675 1,284 -1,784 5,095 34.77%
-
Tax Rate 6.96% 4.13% 8.75% 15.77% 62.39% - 9.57% -
Total Cost 381,851 203,234 169,666 91,790 96,706 62,640 68,295 33.20%
-
Net Worth 106,412 74,729 69,262 58,094 40,011 58,699 58,936 10.34%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 106,412 74,729 69,262 58,094 40,011 58,699 58,936 10.34%
NOSH 59,117 56,136 56,015 39,985 40,011 39,999 39,992 6.72%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.41% 2.75% 4.13% 2.83% 1.31% 0.00% 6.94% -
ROE 28.72% 7.70% 10.55% 4.60% 3.21% -3.04% 8.64% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 697.61 372.28 315.94 236.25 244.90 156.60 183.51 24.91%
EPS 51.70 10.25 13.05 6.69 3.21 -4.46 12.74 26.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.3312 1.2365 1.4529 1.00 1.4675 1.4737 3.38%
Adjusted Per Share Value based on latest NOSH - 39,941
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.97 6.07 5.14 2.74 2.84 1.82 2.13 33.32%
EPS 0.89 0.17 0.21 0.08 0.04 -0.05 0.15 34.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0309 0.0217 0.0201 0.0169 0.0116 0.017 0.0171 10.35%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.49 0.88 1.24 1.73 1.36 1.30 1.77 -
P/RPS 0.21 0.24 0.39 0.73 0.56 0.83 0.96 -22.36%
P/EPS 2.88 8.59 9.50 25.86 42.38 -29.15 13.89 -23.05%
EY 34.70 11.65 10.52 3.87 2.36 -3.43 7.20 29.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.66 1.00 1.19 1.36 0.89 1.20 -5.95%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 28/11/05 25/11/04 31/10/03 22/11/02 20/11/01 14/11/00 -
Price 1.71 0.90 1.33 1.80 1.49 1.49 1.67 -
P/RPS 0.25 0.24 0.42 0.76 0.61 0.95 0.91 -19.36%
P/EPS 3.31 8.78 10.19 26.91 46.43 -33.41 13.11 -20.49%
EY 30.23 11.39 9.81 3.72 2.15 -2.99 7.63 25.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.68 1.08 1.24 1.49 1.02 1.13 -2.84%

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