[TAWIN] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 20.87%
YoY- 1.04%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 648,327 652,224 491,698 271,752 218,787 121,151 116,760 33.03%
PBT -13,555 -10,382 36,309 8,884 9,411 2,043 1,549 -
Tax 0 1,054 -2,711 -411 -1,025 189 -2,143 -
NP -13,555 -9,328 33,598 8,473 8,386 2,232 -594 68.33%
-
NP to SH -13,555 -9,328 33,598 8,473 8,386 2,232 -594 68.33%
-
Tax Rate - - 7.47% 4.63% 10.89% -9.25% 138.35% -
Total Cost 661,882 661,552 458,100 263,279 210,401 118,919 117,354 33.38%
-
Net Worth 93,877 105,414 114,967 74,748 68,890 39,941 40,000 15.26%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 2,809 - - - - -
Div Payout % - - 8.36% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 93,877 105,414 114,967 74,748 68,890 39,941 40,000 15.26%
NOSH 64,299 64,277 63,870 56,151 55,714 39,941 40,000 8.22%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -2.09% -1.43% 6.83% 3.12% 3.83% 1.84% -0.51% -
ROE -14.44% -8.85% 29.22% 11.34% 12.17% 5.59% -1.49% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,008.29 1,014.71 769.83 483.96 392.69 303.32 291.90 22.92%
EPS -21.08 -14.51 52.60 15.09 15.05 5.59 -1.49 55.45%
DPS 0.00 0.00 4.40 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.64 1.80 1.3312 1.2365 1.00 1.00 6.50%
Adjusted Per Share Value based on latest NOSH - 56,151
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 18.82 18.93 14.27 7.89 6.35 3.52 3.39 33.03%
EPS -0.39 -0.27 0.98 0.25 0.24 0.06 -0.02 63.98%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0273 0.0306 0.0334 0.0217 0.02 0.0116 0.0116 15.31%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.52 1.15 1.49 0.88 1.24 1.73 1.36 -
P/RPS 0.05 0.11 0.19 0.18 0.32 0.57 0.47 -31.14%
P/EPS -2.47 -7.92 2.83 5.83 8.24 30.96 -91.58 -45.20%
EY -40.54 -12.62 35.30 17.15 12.14 3.23 -1.09 82.60%
DY 0.00 0.00 2.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.70 0.83 0.66 1.00 1.73 1.36 -19.85%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 28/11/07 28/11/06 28/11/05 25/11/04 31/10/03 22/11/02 -
Price 0.58 1.12 1.71 0.90 1.33 1.80 1.49 -
P/RPS 0.06 0.11 0.22 0.19 0.34 0.59 0.51 -29.97%
P/EPS -2.75 -7.72 3.25 5.96 8.84 32.21 -100.34 -45.06%
EY -36.35 -12.96 30.76 16.77 11.32 3.10 -1.00 81.90%
DY 0.00 0.00 2.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.68 0.95 0.68 1.08 1.80 1.49 -19.66%

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