[TAWIN] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 19.59%
YoY- 167.51%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 642,702 575,741 288,271 239,740 136,276 124,675 81,411 41.08%
PBT -10,426 24,104 9,461 10,893 4,574 2,283 -3,649 19.11%
Tax 552 -1,784 -673 -864 -825 -1,440 108 31.22%
NP -9,874 22,320 8,788 10,029 3,749 843 -3,541 18.62%
-
NP to SH -9,874 22,320 8,788 10,029 3,749 843 -3,662 17.96%
-
Tax Rate - 7.40% 7.11% 7.93% 18.04% 63.07% - -
Total Cost 652,576 553,421 279,483 229,711 132,527 123,832 84,952 40.44%
-
Net Worth 100,278 107,750 77,968 71,742 59,187 39,963 56,817 9.92%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 2,809 - - - - -
Div Payout % - - 31.97% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 100,278 107,750 77,968 71,742 59,187 39,963 56,817 9.92%
NOSH 64,280 64,110 56,185 56,061 39,999 39,963 39,956 8.24%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -1.54% 3.88% 3.05% 4.18% 2.75% 0.68% -4.35% -
ROE -9.85% 20.71% 11.27% 13.98% 6.33% 2.11% -6.45% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 999.83 898.05 513.07 427.63 340.69 311.97 203.75 30.34%
EPS -15.36 34.81 15.64 17.89 9.37 2.11 -9.17 8.97%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.6807 1.3877 1.2797 1.4797 1.00 1.422 1.55%
Adjusted Per Share Value based on latest NOSH - 56,061
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 18.06 16.18 8.10 6.74 3.83 3.50 2.29 41.06%
EPS -0.28 0.63 0.25 0.28 0.11 0.02 -0.10 18.71%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0282 0.0303 0.0219 0.0202 0.0166 0.0112 0.016 9.90%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.00 2.36 0.90 1.19 2.03 1.37 2.80 -
P/RPS 0.10 0.26 0.18 0.28 0.60 0.44 1.37 -35.34%
P/EPS -6.51 6.78 5.75 6.65 21.66 64.95 -30.55 -22.70%
EY -15.36 14.75 17.38 15.03 4.62 1.54 -3.27 29.39%
DY 0.00 0.00 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.40 0.65 0.93 1.37 1.37 1.97 -17.08%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 26/02/07 27/02/06 18/02/05 27/02/04 27/02/03 12/03/02 -
Price 1.02 1.80 1.85 1.18 2.08 1.36 1.72 -
P/RPS 0.10 0.20 0.36 0.28 0.61 0.44 0.84 -29.85%
P/EPS -6.64 5.17 11.83 6.60 22.19 64.47 -18.77 -15.89%
EY -15.06 19.34 8.45 15.16 4.51 1.55 -5.33 18.89%
DY 0.00 0.00 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.07 1.33 0.92 1.41 1.36 1.21 -9.83%

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