[TAWIN] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 78.87%
YoY- 203.52%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 163,326 173,946 134,802 103,667 79,283 78,075 74,328 68.77%
PBT -8,746 10,007 16,861 5,982 3,459 1,597 2,328 -
Tax 502 -618 -1,113 -555 -425 256 -215 -
NP -8,244 9,389 15,748 5,427 3,034 1,853 2,113 -
-
NP to SH -8,244 9,389 15,748 5,427 3,034 1,853 2,113 -
-
Tax Rate - 6.18% 6.60% 9.28% 12.29% -16.03% 9.24% -
Total Cost 171,570 164,557 119,054 98,240 76,249 76,222 72,215 77.76%
-
Net Worth 107,750 114,967 56,996 56,457 77,968 74,748 75,382 26.80%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 2,809 - - -
Div Payout % - - - - 92.59% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 107,750 114,967 56,996 56,457 77,968 74,748 75,382 26.80%
NOSH 64,110 63,870 56,996 56,457 56,185 56,151 56,196 9.15%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -5.05% 5.40% 11.68% 5.24% 3.83% 2.37% 2.84% -
ROE -7.65% 8.17% 27.63% 9.61% 3.89% 2.48% 2.80% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 254.76 272.34 236.51 183.62 141.11 139.04 132.26 54.62%
EPS -12.86 14.70 27.63 9.61 5.40 3.30 3.76 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.6807 1.80 1.00 1.00 1.3877 1.3312 1.3414 16.17%
Adjusted Per Share Value based on latest NOSH - 56,457
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.74 5.05 3.91 3.01 2.30 2.27 2.16 68.62%
EPS -0.24 0.27 0.46 0.16 0.09 0.05 0.06 -
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.0313 0.0334 0.0165 0.0164 0.0226 0.0217 0.0219 26.79%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.36 1.49 1.49 1.82 0.90 0.88 1.00 -
P/RPS 0.93 0.55 0.63 0.99 0.64 0.63 0.76 14.36%
P/EPS -18.35 10.14 5.39 18.93 16.67 26.67 26.60 -
EY -5.45 9.87 18.54 5.28 6.00 3.75 3.76 -
DY 0.00 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 1.40 0.83 1.49 1.82 0.65 0.66 0.75 51.43%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 28/11/06 28/08/06 30/05/06 27/02/06 28/11/05 29/08/05 -
Price 1.80 1.71 1.63 1.47 1.85 0.90 0.85 -
P/RPS 0.71 0.63 0.69 0.80 1.31 0.65 0.64 7.14%
P/EPS -14.00 11.63 5.90 15.29 34.26 27.27 22.61 -
EY -7.14 8.60 16.95 6.54 2.92 3.67 4.42 -
DY 0.00 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 1.07 0.95 1.63 1.47 1.33 0.68 0.63 42.21%

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