[TAWIN] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 48.51%
YoY- 47.18%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 525,516 533,828 554,819 543,074 550,469 539,541 523,593 0.24%
PBT 2,508 3,347 2,274 -2,057 -5,388 -10,191 -9,907 -
Tax -575 -575 -1,478 -1,478 -1,478 -1,478 0 -
NP 1,933 2,772 796 -3,535 -6,866 -11,669 -9,907 -
-
NP to SH 3,875 4,714 796 -3,535 -6,866 -11,669 -9,907 -
-
Tax Rate 22.93% 17.18% 65.00% - - - - -
Total Cost 523,583 531,056 554,023 546,609 557,335 551,210 533,500 -1.24%
-
Net Worth 63,000 64,286 64,928 63,000 61,071 60,428 60,428 2.82%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 63,000 64,286 64,928 63,000 61,071 60,428 60,428 2.82%
NOSH 64,286 64,286 64,286 64,286 64,286 64,286 64,286 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.37% 0.52% 0.14% -0.65% -1.25% -2.16% -1.89% -
ROE 6.15% 7.33% 1.23% -5.61% -11.24% -19.31% -16.39% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 817.47 830.40 863.05 844.78 856.28 839.28 814.47 0.24%
EPS 6.03 7.33 1.24 -5.50 -10.68 -18.15 -15.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.00 1.01 0.98 0.95 0.94 0.94 2.81%
Adjusted Per Share Value based on latest NOSH - 64,286
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.77 15.00 15.59 15.26 15.47 15.17 14.72 0.22%
EPS 0.11 0.13 0.02 -0.10 -0.19 -0.33 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0177 0.0181 0.0183 0.0177 0.0172 0.017 0.017 2.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.55 0.32 0.30 0.215 0.22 0.26 0.23 -
P/RPS 0.07 0.04 0.03 0.03 0.03 0.03 0.03 76.01%
P/EPS 9.12 4.36 24.23 -3.91 -2.06 -1.43 -1.49 -
EY 10.96 22.92 4.13 -25.58 -48.55 -69.81 -67.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.32 0.30 0.22 0.23 0.28 0.24 76.01%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 27/11/13 28/08/13 27/05/13 27/02/13 26/11/12 -
Price 0.48 0.53 0.38 0.20 0.23 0.225 0.23 -
P/RPS 0.06 0.06 0.04 0.02 0.03 0.03 0.03 58.80%
P/EPS 7.96 7.23 30.69 -3.64 -2.15 -1.24 -1.49 -
EY 12.56 13.84 3.26 -27.49 -46.44 -80.67 -67.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.38 0.20 0.24 0.24 0.24 61.00%

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