[TAWIN] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 42.66%
YoY- 142.98%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 458,134 461,420 535,073 538,962 534,598 494,668 539,541 -10.35%
PBT -4,354 -2,692 3,364 4,998 3,504 664 -10,191 -43.36%
Tax 0 0 -575 0 0 0 -1,478 -
NP -4,354 -2,692 2,789 4,998 3,504 664 -11,669 -48.26%
-
NP to SH -4,354 -2,692 2,789 4,998 3,504 664 -11,669 -48.26%
-
Tax Rate - - 17.09% 0.00% 0.00% 0.00% - -
Total Cost 462,488 464,112 532,284 533,964 531,094 494,004 551,210 -11.06%
-
Net Worth 61,714 63,000 64,305 64,928 63,000 61,071 60,428 1.41%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 61,714 63,000 64,305 64,928 63,000 61,071 60,428 1.41%
NOSH 64,286 64,286 64,305 64,286 64,286 64,286 64,286 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.95% -0.58% 0.52% 0.93% 0.66% 0.13% -2.16% -
ROE -7.06% -4.27% 4.34% 7.70% 5.56% 1.09% -19.31% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 712.65 717.76 832.08 838.38 831.59 769.48 839.28 -10.35%
EPS -6.78 -4.20 4.34 7.77 5.46 1.04 -18.15 -48.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.98 1.00 1.01 0.98 0.95 0.94 1.41%
Adjusted Per Share Value based on latest NOSH - 64,286
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.30 13.39 15.53 15.65 15.52 14.36 15.66 -10.34%
EPS -0.13 -0.08 0.08 0.15 0.10 0.02 -0.34 -47.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0179 0.0183 0.0187 0.0188 0.0183 0.0177 0.0175 1.52%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.525 0.55 0.32 0.30 0.215 0.22 0.26 -
P/RPS 0.07 0.08 0.04 0.04 0.03 0.03 0.03 76.19%
P/EPS -7.75 -13.13 7.38 3.86 3.94 21.30 -1.43 209.49%
EY -12.90 -7.61 13.55 25.92 25.35 4.69 -69.81 -67.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.32 0.30 0.22 0.23 0.28 57.03%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 28/02/14 27/11/13 28/08/13 27/05/13 27/02/13 -
Price 0.465 0.48 0.53 0.38 0.20 0.23 0.225 -
P/RPS 0.07 0.07 0.06 0.05 0.02 0.03 0.03 76.19%
P/EPS -6.87 -11.46 12.22 4.89 3.67 22.27 -1.24 214.08%
EY -14.57 -8.72 8.18 20.46 27.25 4.49 -80.67 -68.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.53 0.38 0.20 0.24 0.24 58.94%

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