[TAWIN] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -383.82%
YoY- -382.04%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 458,477 457,070 472,801 473,319 495,596 525,516 533,828 -9.67%
PBT -6,109 -5,960 -5,138 -3,612 -576 2,508 3,347 -
Tax 0 0 0 -575 -575 -575 -575 -
NP -6,109 -5,960 -5,138 -4,187 -1,151 1,933 2,772 -
-
NP to SH -6,109 -5,960 -5,138 -2,245 791 3,875 4,714 -
-
Tax Rate - - - - - 22.93% 17.18% -
Total Cost 464,586 463,030 477,939 477,506 496,747 523,583 531,056 -8.55%
-
Net Worth 57,214 59,143 59,785 61,071 61,714 63,000 64,286 -7.49%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 57,214 59,143 59,785 61,071 61,714 63,000 64,286 -7.49%
NOSH 64,286 64,286 64,286 64,286 64,286 64,286 64,286 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -1.33% -1.30% -1.09% -0.88% -0.23% 0.37% 0.52% -
ROE -10.68% -10.08% -8.59% -3.68% 1.28% 6.15% 7.33% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 713.18 710.99 735.46 736.27 770.92 817.47 830.40 -9.67%
EPS -9.50 -9.27 -7.99 -3.49 1.23 6.03 7.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.92 0.93 0.95 0.96 0.98 1.00 -7.49%
Adjusted Per Share Value based on latest NOSH - 64,286
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.89 12.85 13.29 13.30 13.93 14.77 15.00 -9.63%
EPS -0.17 -0.17 -0.14 -0.06 0.02 0.11 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.0166 0.0168 0.0172 0.0173 0.0177 0.0181 -7.52%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.28 0.345 0.39 0.485 0.525 0.55 0.32 -
P/RPS 0.04 0.05 0.05 0.07 0.07 0.07 0.04 0.00%
P/EPS -2.95 -3.72 -4.88 -13.89 42.67 9.12 4.36 -
EY -33.94 -26.87 -20.49 -7.20 2.34 10.96 22.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.42 0.51 0.55 0.56 0.32 -2.10%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 27/05/15 25/02/15 26/11/14 26/08/14 29/05/14 28/02/14 -
Price 0.275 0.31 0.44 0.54 0.465 0.48 0.53 -
P/RPS 0.04 0.04 0.06 0.07 0.06 0.06 0.06 -23.74%
P/EPS -2.89 -3.34 -5.51 -15.46 37.79 7.96 7.23 -
EY -34.56 -29.91 -18.16 -6.47 2.65 12.56 13.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.47 0.57 0.48 0.49 0.53 -30.12%

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