[TAWIN] QoQ 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
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 609,916 521,028 575,741 549,886 476,938 414,668 288,271 65.03%
PBT -4,322 -21,672 24,104 43,800 45,686 23,928 9,461 -
Tax 8,326 632 -1,784 -3,048 -3,336 -2,220 -673 -
NP 4,004 -21,040 22,320 40,752 42,350 21,708 8,788 -40.87%
-
NP to SH 4,004 -21,040 22,320 40,752 42,350 21,708 8,788 -40.87%
-
Tax Rate - - 7.40% 6.96% 7.30% 9.28% 7.11% -
Total Cost 605,912 542,068 553,421 509,134 434,588 392,960 279,483 67.74%
-
Net Worth 104,018 100,832 99,590 106,412 56,726 56,457 77,924 21.29%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 2,807 -
Div Payout % - - - - - - 31.95% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 104,018 100,832 99,590 106,412 56,726 56,457 77,924 21.29%
NOSH 64,208 64,224 60,357 59,117 56,726 56,457 56,153 9.37%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.66% -4.04% 3.88% 7.41% 8.88% 5.24% 3.05% -
ROE 3.85% -20.87% 22.41% 38.30% 74.66% 38.45% 11.28% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 949.89 811.26 953.88 930.15 840.77 734.48 513.36 50.88%
EPS 6.24 -32.76 36.98 68.93 74.64 38.44 15.65 -45.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.62 1.57 1.65 1.80 1.00 1.00 1.3877 10.90%
Adjusted Per Share Value based on latest NOSH - 63,870
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.75 15.17 16.76 16.01 13.88 12.07 8.39 65.02%
EPS 0.12 -0.61 0.65 1.19 1.23 0.63 0.26 -40.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0303 0.0294 0.029 0.031 0.0165 0.0164 0.0227 21.29%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.39 1.45 2.36 1.49 1.49 1.82 0.90 -
P/RPS 0.15 0.18 0.25 0.16 0.18 0.25 0.18 -11.47%
P/EPS 22.29 -4.43 6.38 2.16 2.00 4.73 5.75 147.38%
EY 4.49 -22.59 15.67 46.26 50.11 21.13 17.39 -59.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.86 0.92 1.43 0.83 1.49 1.82 0.65 20.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 26/02/07 28/11/06 28/08/06 30/05/06 27/02/06 -
Price 1.24 1.38 1.80 1.71 1.63 1.47 1.85 -
P/RPS 0.13 0.17 0.19 0.18 0.19 0.20 0.36 -49.38%
P/EPS 19.88 -4.21 4.87 2.48 2.18 3.82 11.82 41.56%
EY 5.03 -23.74 20.54 40.31 45.80 26.16 8.46 -29.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
P/NAPS 0.77 0.88 1.09 0.95 1.63 1.47 1.33 -30.60%

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