[TAWIN] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 107.5%
YoY- 108.89%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 350,004 361,498 333,012 456,697 451,517 429,486 398,496 -8.26%
PBT -12,497 -16,052 -19,564 2,084 -6,093 -6,296 -5,980 63.23%
Tax 0 0 0 -1,627 0 0 0 -
NP -12,497 -16,052 -19,564 457 -6,093 -6,296 -5,980 63.23%
-
NP to SH -12,497 -16,052 -19,564 457 -6,093 -6,296 -5,980 63.23%
-
Tax Rate - - - 78.07% - - - -
Total Cost 362,501 377,550 352,576 456,240 457,610 435,782 404,476 -7.02%
-
Net Worth 56,571 57,857 61,071 66,007 56,571 57,214 59,143 -2.91%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 56,571 57,857 61,071 66,007 56,571 57,214 59,143 -2.91%
NOSH 64,286 64,286 64,286 64,084 64,286 64,286 64,286 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -3.57% -4.44% -5.87% 0.10% -1.35% -1.47% -1.50% -
ROE -22.09% -27.74% -32.03% 0.69% -10.77% -11.00% -10.11% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 544.45 562.33 518.02 712.65 702.36 668.09 619.88 -8.26%
EPS -19.44 -24.96 -30.44 0.71 -9.48 -9.80 -9.32 63.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.90 0.95 1.03 0.88 0.89 0.92 -2.91%
Adjusted Per Share Value based on latest NOSH - 64,309
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.16 10.49 9.67 13.26 13.11 12.47 11.57 -8.27%
EPS -0.36 -0.47 -0.57 0.01 -0.18 -0.18 -0.17 64.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0164 0.0168 0.0177 0.0192 0.0164 0.0166 0.0172 -3.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.38 0.33 0.385 0.26 0.22 0.28 0.345 -
P/RPS 0.07 0.06 0.07 0.04 0.03 0.04 0.06 10.79%
P/EPS -1.95 -1.32 -1.27 36.46 -2.32 -2.86 -3.71 -34.79%
EY -51.16 -75.67 -79.05 2.74 -43.08 -34.98 -26.96 53.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.41 0.25 0.25 0.31 0.38 8.56%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 26/08/16 27/05/16 26/02/16 25/11/15 21/08/15 27/05/15 -
Price 0.335 0.33 0.385 0.23 0.29 0.275 0.31 -
P/RPS 0.06 0.06 0.07 0.03 0.04 0.04 0.05 12.88%
P/EPS -1.72 -1.32 -1.27 32.25 -3.06 -2.81 -3.33 -35.54%
EY -58.03 -75.67 -79.05 3.10 -32.68 -35.61 -30.01 55.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.41 0.22 0.33 0.31 0.34 7.67%

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