[TAWIN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 106.09%
YoY- 5.54%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 391,510 279,287 175,046 75,315 594,811 494,524 321,727 13.94%
PBT 9,689 5,630 5,392 2,819 -46,296 -4,009 6,560 29.60%
Tax 0 0 0 0 0 0 -11 -
NP 9,689 5,630 5,392 2,819 -46,296 -4,009 6,549 29.74%
-
NP to SH 9,689 5,630 5,392 2,819 -46,296 -4,009 6,549 29.74%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - 0.17% -
Total Cost 381,821 273,657 169,654 72,496 641,107 498,533 315,178 13.60%
-
Net Worth 61,078 57,199 57,197 54,582 51,425 93,800 106,686 -30.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 61,078 57,199 57,197 54,582 51,425 93,800 106,686 -30.98%
NOSH 64,293 64,269 64,266 64,214 64,282 64,246 64,268 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.47% 2.02% 3.08% 3.74% -7.78% -0.81% 2.04% -
ROE 15.86% 9.84% 9.43% 5.16% -90.02% -4.27% 6.14% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 608.94 434.56 272.37 117.29 925.31 769.73 500.60 13.91%
EPS 15.07 8.76 8.39 4.39 -72.02 -6.24 10.19 29.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.89 0.89 0.85 0.80 1.46 1.66 -30.99%
Adjusted Per Share Value based on latest NOSH - 64,214
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.37 8.11 5.08 2.19 17.27 14.36 9.34 13.96%
EPS 0.28 0.16 0.16 0.08 -1.34 -0.12 0.19 29.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0177 0.0166 0.0166 0.0158 0.0149 0.0272 0.031 -31.10%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.46 0.47 0.48 0.56 0.45 0.52 0.70 -
P/RPS 0.08 0.11 0.18 0.48 0.05 0.07 0.14 -31.06%
P/EPS 3.05 5.37 5.72 12.76 -0.62 -8.33 6.87 -41.71%
EY 32.76 18.64 17.48 7.84 -160.04 -12.00 14.56 71.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.54 0.66 0.56 0.36 0.42 9.28%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 24/08/09 29/05/09 27/02/09 25/11/08 29/08/08 -
Price 0.44 0.54 0.53 0.52 0.58 0.58 0.61 -
P/RPS 0.07 0.12 0.19 0.44 0.06 0.08 0.12 -30.11%
P/EPS 2.92 6.16 6.32 11.85 -0.81 -9.29 5.99 -37.97%
EY 34.25 16.22 15.83 8.44 -124.17 -10.76 16.70 61.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.61 0.60 0.61 0.72 0.40 0.37 15.57%

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