[TAWIN] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -279.92%
YoY- -94.6%
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 613,138 514,309 362,171 183,128 552,129 393,628 239,297 87.56%
PBT -43,558 -27,887 -12,254 -7,224 -1,921 8,798 2,628 -
Tax 1,241 159 0 0 -1,067 -1,031 -479 -
NP -42,317 -27,728 -12,254 -7,224 -2,988 7,767 2,149 -
-
NP to SH -36,799 -23,840 -10,459 -6,375 -1,678 5,192 1,389 -
-
Tax Rate - - - - - 11.72% 18.23% -
Total Cost 655,455 542,037 374,425 190,352 555,117 385,861 237,148 97.31%
-
Net Worth 246,743 267,605 280,767 284,181 290,886 296,979 293,538 -10.96%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 246,743 267,605 280,767 284,181 290,886 296,979 293,538 -10.96%
NOSH 3,435,265 3,430,835 3,423,995 3,423,875 3,422,193 3,414,199 3,413,965 0.41%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -6.90% -5.39% -3.38% -3.94% -0.54% 1.97% 0.90% -
ROE -14.91% -8.91% -3.73% -2.24% -0.58% 1.75% 0.47% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 17.89 14.99 10.58 5.35 16.13 11.53 7.01 87.07%
EPS -1.07 -0.70 -0.31 -0.19 -0.01 0.15 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.078 0.082 0.083 0.085 0.087 0.086 -11.19%
Adjusted Per Share Value based on latest NOSH - 3,423,875
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 17.80 14.93 10.51 5.32 16.03 11.43 6.95 87.51%
EPS -1.07 -0.69 -0.30 -0.19 -0.05 0.15 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0716 0.0777 0.0815 0.0825 0.0844 0.0862 0.0852 -10.97%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.04 0.055 0.055 0.045 0.09 0.15 0.125 -
P/RPS 0.22 0.37 0.52 0.84 0.56 1.30 1.78 -75.28%
P/EPS -3.73 -7.92 -18.01 -24.17 -183.55 98.62 307.17 -
EY -26.84 -12.63 -5.55 -4.14 -0.54 1.01 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 0.67 0.54 1.06 1.72 1.45 -47.05%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 24/02/23 30/11/22 30/08/22 26/05/22 21/02/22 -
Price 0.035 0.04 0.065 0.065 0.07 0.125 0.18 -
P/RPS 0.20 0.27 0.61 1.22 0.43 1.08 2.57 -81.85%
P/EPS -3.26 -5.76 -21.28 -34.91 -142.76 82.18 442.32 -
EY -30.68 -17.37 -4.70 -2.86 -0.70 1.22 0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.79 0.78 0.82 1.44 2.09 -62.07%

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