[TAWIN] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.53%
YoY- -89.93%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 643,454 621,168 642,702 651,864 609,916 521,028 575,741 7.70%
PBT 13,120 10,932 -12,432 -2,181 -4,322 -21,672 24,104 -33.35%
Tax -22 -248 4,417 6,286 8,326 632 -1,784 -94.67%
NP 13,098 10,684 -8,015 4,105 4,004 -21,040 22,320 -29.92%
-
NP to SH 13,098 10,684 -8,015 4,105 4,004 -21,040 22,320 -29.92%
-
Tax Rate 0.17% 2.27% - - - - 7.40% -
Total Cost 630,356 610,484 650,717 647,758 605,912 542,068 553,421 9.07%
-
Net Worth 106,686 64,296 100,244 105,192 104,018 100,832 99,590 4.69%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 106,686 64,296 100,244 105,192 104,018 100,832 99,590 4.69%
NOSH 64,268 64,296 64,259 64,141 64,208 64,224 60,357 4.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.04% 1.72% -1.25% 0.63% 0.66% -4.04% 3.88% -
ROE 12.28% 16.62% -8.00% 3.90% 3.85% -20.87% 22.41% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,001.19 966.10 1,000.17 1,016.28 949.89 811.26 953.88 3.28%
EPS 20.38 16.60 -12.47 6.39 6.24 -32.76 36.98 -32.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.00 1.56 1.64 1.62 1.57 1.65 0.40%
Adjusted Per Share Value based on latest NOSH - 64,277
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.68 18.03 18.66 18.92 17.71 15.13 16.71 7.72%
EPS 0.38 0.31 -0.23 0.12 0.12 -0.61 0.65 -30.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.0187 0.0291 0.0305 0.0302 0.0293 0.0289 4.79%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.70 0.66 1.00 1.15 1.39 1.45 2.36 -
P/RPS 0.07 0.07 0.10 0.11 0.15 0.18 0.25 -57.23%
P/EPS 3.43 3.97 -8.02 17.97 22.29 -4.43 6.38 -33.90%
EY 29.11 25.18 -12.47 5.57 4.49 -22.59 15.67 51.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.66 0.64 0.70 0.86 0.92 1.43 -55.84%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 29/02/08 28/11/07 28/08/07 28/05/07 26/02/07 -
Price 0.61 0.66 1.02 1.12 1.24 1.38 1.80 -
P/RPS 0.06 0.07 0.10 0.11 0.13 0.17 0.19 -53.65%
P/EPS 2.99 3.97 -8.18 17.50 19.88 -4.21 4.87 -27.78%
EY 33.41 25.18 -12.23 5.71 5.03 -23.74 20.54 38.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.66 0.65 0.68 0.77 0.88 1.09 -51.37%

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