[TAWIN] YoY TTM 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- 28.92%
YoY- 296.53%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 379,574 648,327 652,224 491,698 271,752 218,787 121,151 20.94%
PBT -36,656 -13,555 -10,382 36,309 8,884 9,411 2,043 -
Tax 0 0 1,054 -2,711 -411 -1,025 189 -
NP -36,656 -13,555 -9,328 33,598 8,473 8,386 2,232 -
-
NP to SH -36,656 -13,555 -9,328 33,598 8,473 8,386 2,232 -
-
Tax Rate - - - 7.47% 4.63% 10.89% -9.25% -
Total Cost 416,230 661,882 661,552 458,100 263,279 210,401 118,919 23.19%
-
Net Worth 57,248 93,877 105,414 114,967 74,748 68,890 39,941 6.17%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 2,809 - - - -
Div Payout % - - - 8.36% - - - -
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 57,248 93,877 105,414 114,967 74,748 68,890 39,941 6.17%
NOSH 64,324 64,299 64,277 63,870 56,151 55,714 39,941 8.25%
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 -9.66% -2.09% -1.43% 6.83% 3.12% 3.83% 1.84% -
ROE -64.03% -14.44% -8.85% 29.22% 11.34% 12.17% 5.59% -
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 590.09 1,008.29 1,014.71 769.83 483.96 392.69 303.32 11.71%
EPS -56.99 -21.08 -14.51 52.60 15.09 15.05 5.59 -
DPS 0.00 0.00 0.00 4.40 0.00 0.00 0.00 -
NAPS 0.89 1.46 1.64 1.80 1.3312 1.2365 1.00 -1.92%
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 11.02 18.82 18.93 14.27 7.89 6.35 3.52 20.92%
EPS -1.06 -0.39 -0.27 0.98 0.25 0.24 0.06 -
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 0.0166 0.0273 0.0306 0.0334 0.0217 0.02 0.0116 6.14%
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 0.19 0.18 0.32 0.57 -27.88%
P/EPS -0.82 -2.47 -7.92 2.83 5.83 8.24 30.96 -
EY -121.25 -40.54 -12.62 35.30 17.15 12.14 3.23 -
DY 0.00 0.00 0.00 2.95 0.00 0.00 0.00 -
P/NAPS 0.53 0.36 0.70 0.83 0.66 1.00 1.73 -17.87%
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 0.22 0.19 0.34 0.59 -26.88%
P/EPS -0.95 -2.75 -7.72 3.25 5.96 8.84 32.21 -
EY -105.53 -36.35 -12.96 30.76 16.77 11.32 3.10 -
DY 0.00 0.00 0.00 2.57 0.00 0.00 0.00 -
P/NAPS 0.61 0.40 0.68 0.95 0.68 1.08 1.80 -16.48%

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