[TAWIN] QoQ Cumulative 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- 113.98%
YoY- 142.98%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 229,067 115,355 535,073 404,222 267,299 123,667 539,541 -43.60%
PBT -2,177 -673 3,364 3,749 1,752 166 -10,191 -64.36%
Tax 0 0 -575 0 0 0 -1,478 -
NP -2,177 -673 2,789 3,749 1,752 166 -11,669 -67.45%
-
NP to SH -2,177 -673 2,789 3,749 1,752 166 -11,669 -67.45%
-
Tax Rate - - 17.09% 0.00% 0.00% 0.00% - -
Total Cost 231,244 116,028 532,284 400,473 265,547 123,501 551,210 -44.04%
-
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 -3.53% -1.07% 4.34% 5.77% 2.78% 0.27% -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 356.32 179.44 832.08 628.79 415.80 192.37 839.28 -43.60%
EPS -3.39 -1.05 4.34 5.83 2.73 0.26 -18.15 -67.42%
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 6.65 3.35 15.53 11.73 7.76 3.59 15.66 -43.59%
EPS -0.06 -0.02 0.08 0.11 0.05 0.00 -0.34 -68.63%
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 0.15 0.31 0.04 0.05 0.05 0.11 0.03 193.26%
P/EPS -15.50 -52.54 7.38 5.14 7.89 85.20 -1.43 391.91%
EY -6.45 -1.90 13.55 19.44 12.68 1.17 -69.81 -79.65%
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 0.13 0.27 0.06 0.06 0.05 0.12 0.03 166.51%
P/EPS -13.73 -45.85 12.22 6.52 7.34 89.07 -1.24 398.97%
EY -7.28 -2.18 8.18 15.35 13.63 1.12 -80.67 -79.96%
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