[TAWIN] QoQ Quarter Result on 31-Mar-2021 [#3]

Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 83.1%
YoY- 92.62%
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 172,480 66,817 154,921 127,499 124,060 85,008 37,620 175.21%
PBT 6,362 -3,732 -7,964 -350 -1,491 -3,051 -5,831 -
Tax -374 -105 0 -153 -153 0 167 -
NP 5,988 -3,837 -7,964 -503 -1,644 -3,051 -5,664 -
-
NP to SH 4,664 -3,276 -7,420 -254 -1,503 -2,754 -5,411 -
-
Tax Rate 5.88% - - - - - - -
Total Cost 166,492 70,654 162,885 128,002 125,704 88,059 43,284 144.89%
-
Net Worth 293,538 286,659 127,714 103,810 112,238 111,987 112,935 88.71%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 293,538 286,659 127,714 103,810 112,238 111,987 112,935 88.71%
NOSH 3,413,965 3,413,589 3,410,221 758,102 475,587 434,940 357,391 348.35%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.47% -5.74% -5.14% -0.39% -1.33% -3.59% -15.06% -
ROE 1.59% -1.14% -5.81% -0.24% -1.34% -2.46% -4.79% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.05 1.96 10.80 21.86 26.09 19.28 10.53 -38.64%
EPS 0.14 -0.10 -0.52 -0.04 -0.16 -0.63 -1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.086 0.084 0.089 0.178 0.236 0.254 0.316 -57.90%
Adjusted Per Share Value based on latest NOSH - 758,102
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.01 1.94 4.50 3.70 3.60 2.47 1.09 175.67%
EPS 0.14 -0.10 -0.22 -0.01 -0.04 -0.08 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0832 0.0371 0.0301 0.0326 0.0325 0.0328 88.63%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.125 0.135 0.14 0.42 0.20 0.12 0.09 -
P/RPS 2.47 6.89 1.30 1.92 0.77 0.62 0.86 101.66%
P/EPS 91.48 -140.63 -27.08 -964.35 -63.29 -19.21 -5.94 -
EY 1.09 -0.71 -3.69 -0.10 -1.58 -5.21 -16.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.61 1.57 2.36 0.85 0.47 0.28 198.42%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 29/11/21 22/09/21 27/05/21 24/03/21 27/11/20 28/08/20 -
Price 0.18 0.125 0.135 0.175 0.375 0.155 0.17 -
P/RPS 3.56 6.38 1.25 0.80 1.44 0.80 1.62 68.78%
P/EPS 131.73 -130.21 -26.11 -401.81 -118.66 -24.81 -11.23 -
EY 0.76 -0.77 -3.83 -0.25 -0.84 -4.03 -8.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.49 1.52 0.98 1.59 0.61 0.54 145.90%

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