[TAWIN] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 105.63%
YoY- 103.58%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 129,606 136,923 143,632 123,667 150,597 125,178 151,027 -9.66%
PBT -396 1,997 1,580 166 -1,469 -2,334 -1,751 -62.77%
Tax -575 0 0 0 -1,478 0 0 -
NP -971 1,997 1,580 166 -2,947 -2,334 -1,751 -32.42%
-
NP to SH -971 1,997 1,580 166 -2,947 -2,334 -1,751 -32.42%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 130,577 134,926 142,052 123,501 153,544 127,512 152,778 -9.91%
-
Net Worth 64,286 64,928 63,000 61,071 60,428 60,428 63,643 0.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 64,286 64,928 63,000 61,071 60,428 60,428 63,643 0.67%
NOSH 64,286 64,286 64,286 64,286 64,286 64,286 64,286 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.75% 1.46% 1.10% 0.13% -1.96% -1.86% -1.16% -
ROE -1.51% 3.08% 2.51% 0.27% -4.88% -3.86% -2.75% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 201.61 212.99 223.43 192.37 234.26 194.72 234.93 -9.66%
EPS -1.51 3.11 2.46 0.26 -4.58 -3.63 -2.72 -32.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 0.98 0.95 0.94 0.94 0.99 0.67%
Adjusted Per Share Value based on latest NOSH - 64,286
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.76 3.97 4.17 3.59 4.37 3.63 4.38 -9.64%
EPS -0.03 0.06 0.05 0.00 -0.09 -0.07 -0.05 -28.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.0188 0.0183 0.0177 0.0175 0.0175 0.0185 0.71%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.32 0.30 0.215 0.22 0.26 0.23 0.26 -
P/RPS 0.16 0.14 0.10 0.11 0.11 0.12 0.11 28.28%
P/EPS -21.19 9.66 8.75 85.20 -5.67 -6.33 -9.55 69.87%
EY -4.72 10.35 11.43 1.17 -17.63 -15.79 -10.48 -41.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.22 0.23 0.28 0.24 0.26 14.80%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 28/08/13 27/05/13 27/02/13 26/11/12 27/08/12 -
Price 0.53 0.38 0.20 0.23 0.225 0.23 0.27 -
P/RPS 0.26 0.18 0.09 0.12 0.10 0.12 0.11 77.16%
P/EPS -35.09 12.23 8.14 89.07 -4.91 -6.33 -9.91 131.77%
EY -2.85 8.17 12.29 1.12 -20.37 -15.79 -10.09 -56.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.20 0.24 0.24 0.24 0.27 56.58%

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