[TAWIN] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.77%
YoY- 431.18%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 372,382 659,365 651,864 549,886 278,650 235,968 125,953 19.78%
PBT 7,506 -5,345 -2,181 43,800 8,002 10,681 4,234 10.00%
Tax 0 0 6,286 -3,048 -330 -934 -668 -
NP 7,506 -5,345 4,105 40,752 7,672 9,746 3,566 13.19%
-
NP to SH 7,506 -5,345 4,105 40,752 7,672 9,746 3,566 13.19%
-
Tax Rate 0.00% - - 6.96% 4.12% 8.74% 15.78% -
Total Cost 364,876 664,710 647,758 509,134 270,978 226,221 122,386 19.94%
-
Net Worth 57,199 93,800 105,192 106,412 74,729 69,262 58,094 -0.25%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 57,199 93,800 105,192 106,412 74,729 69,262 58,094 -0.25%
NOSH 64,269 64,246 64,141 59,117 56,136 56,015 39,985 8.22%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.02% -0.81% 0.63% 7.41% 2.75% 4.13% 2.83% -
ROE 13.12% -5.70% 3.90% 38.30% 10.27% 14.07% 6.14% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 579.41 1,026.30 1,016.28 930.15 496.38 421.26 315.00 10.68%
EPS 11.68 -8.32 6.39 68.93 13.67 17.40 8.92 4.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 1.46 1.64 1.80 1.3312 1.2365 1.4529 -7.83%
Adjusted Per Share Value based on latest NOSH - 63,870
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.81 19.14 18.92 15.96 8.09 6.85 3.66 19.76%
EPS 0.22 -0.16 0.12 1.18 0.22 0.28 0.10 14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0166 0.0272 0.0305 0.0309 0.0217 0.0201 0.0169 -0.29%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.47 0.52 1.15 1.49 0.88 1.24 1.73 -
P/RPS 0.08 0.05 0.11 0.16 0.18 0.29 0.55 -27.45%
P/EPS 4.02 -6.25 17.97 2.16 6.44 7.13 19.39 -23.04%
EY 24.85 -16.00 5.57 46.26 15.53 14.03 5.16 29.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.36 0.70 0.83 0.66 1.00 1.19 -12.60%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 25/11/08 28/11/07 28/11/06 28/11/05 25/11/04 31/10/03 -
Price 0.54 0.58 1.12 1.71 0.90 1.33 1.80 -
P/RPS 0.09 0.06 0.11 0.18 0.18 0.32 0.57 -26.46%
P/EPS 4.62 -6.97 17.50 2.48 6.59 7.64 20.18 -21.76%
EY 21.63 -14.34 5.71 40.31 15.19 13.08 4.96 27.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.40 0.68 0.95 0.68 1.08 1.24 -11.14%

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