[TAWIN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 29.07%
YoY- 120.93%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 498,252 531,870 518,076 391,510 372,382 350,092 301,260 39.81%
PBT -6,744 -8,602 -6,672 9,689 7,506 10,784 11,276 -
Tax 0 0 0 0 0 0 0 -
NP -6,744 -8,602 -6,672 9,689 7,506 10,784 11,276 -
-
NP to SH -6,744 -8,602 -6,672 9,689 7,506 10,784 11,276 -
-
Tax Rate - - - 0.00% 0.00% 0.00% 0.00% -
Total Cost 504,996 540,472 524,748 381,821 364,876 339,308 289,984 44.69%
-
Net Worth 55,914 56,575 59,249 61,078 57,199 57,197 54,582 1.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 55,914 56,575 59,249 61,078 57,199 57,197 54,582 1.61%
NOSH 64,269 64,289 64,401 64,293 64,269 64,266 64,214 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.35% -1.62% -1.29% 2.47% 2.02% 3.08% 3.74% -
ROE -12.06% -15.20% -11.26% 15.86% 13.12% 18.85% 20.66% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 775.26 827.30 804.45 608.94 579.41 544.75 469.15 39.73%
EPS -10.49 -13.38 -10.36 15.07 11.68 16.78 17.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.92 0.95 0.89 0.89 0.85 1.56%
Adjusted Per Share Value based on latest NOSH - 64,326
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.46 15.44 15.04 11.37 10.81 10.16 8.75 39.73%
EPS -0.20 -0.25 -0.19 0.28 0.22 0.31 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0162 0.0164 0.0172 0.0177 0.0166 0.0166 0.0158 1.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.38 0.48 0.50 0.46 0.47 0.48 0.56 -
P/RPS 0.05 0.06 0.06 0.08 0.08 0.09 0.12 -44.18%
P/EPS -3.62 -3.59 -4.83 3.05 4.02 2.86 3.19 -
EY -27.61 -27.88 -20.72 32.76 24.85 34.96 31.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.55 0.54 0.48 0.53 0.54 0.66 -23.66%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 31/05/10 25/02/10 25/11/09 24/08/09 29/05/09 -
Price 0.42 0.43 0.50 0.44 0.54 0.53 0.52 -
P/RPS 0.05 0.05 0.06 0.07 0.09 0.10 0.11 -40.85%
P/EPS -4.00 -3.21 -4.83 2.92 4.62 3.16 2.96 -
EY -24.98 -31.12 -20.72 34.25 21.63 31.66 33.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.54 0.46 0.61 0.60 0.61 -14.75%

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