[TAWIN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -124.13%
YoY- -505.42%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 472,801 343,713 229,067 115,355 535,073 404,222 267,299 46.10%
PBT -5,138 -3,216 -2,177 -673 3,364 3,749 1,752 -
Tax 0 0 0 0 -575 0 0 -
NP -5,138 -3,216 -2,177 -673 2,789 3,749 1,752 -
-
NP to SH -5,138 -3,216 -2,177 -673 2,789 3,749 1,752 -
-
Tax Rate - - - - 17.09% 0.00% 0.00% -
Total Cost 477,939 346,929 231,244 116,028 532,284 400,473 265,547 47.80%
-
Net Worth 59,804 61,071 61,714 63,000 64,305 64,928 63,000 -3.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 59,804 61,071 61,714 63,000 64,305 64,928 63,000 -3.40%
NOSH 64,305 64,286 64,286 64,286 64,305 64,286 64,286 0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -1.09% -0.94% -0.95% -0.58% 0.52% 0.93% 0.66% -
ROE -8.59% -5.27% -3.53% -1.07% 4.34% 5.77% 2.78% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 735.24 534.66 356.32 179.44 832.08 628.79 415.80 46.07%
EPS -7.99 -5.00 -3.39 -1.05 4.34 5.83 2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.95 0.96 0.98 1.00 1.01 0.98 -3.42%
Adjusted Per Share Value based on latest NOSH - 64,286
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.29 9.66 6.44 3.24 15.04 11.36 7.51 46.15%
EPS -0.14 -0.09 -0.06 -0.02 0.08 0.11 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.0172 0.0173 0.0177 0.0181 0.0183 0.0177 -3.41%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.39 0.485 0.525 0.55 0.32 0.30 0.215 -
P/RPS 0.05 0.09 0.15 0.31 0.04 0.05 0.05 0.00%
P/EPS -4.88 -9.69 -15.50 -52.54 7.38 5.14 7.89 -
EY -20.49 -10.31 -6.45 -1.90 13.55 19.44 12.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.55 0.56 0.32 0.30 0.22 53.71%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 26/08/14 29/05/14 28/02/14 27/11/13 28/08/13 -
Price 0.44 0.54 0.465 0.48 0.53 0.38 0.20 -
P/RPS 0.06 0.10 0.13 0.27 0.06 0.06 0.05 12.88%
P/EPS -5.51 -10.79 -13.73 -45.85 12.22 6.52 7.34 -
EY -18.16 -9.26 -7.28 -2.18 8.18 15.35 13.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.48 0.49 0.53 0.38 0.20 76.48%

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