[TAWIN] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -194.27%
YoY- -196.92%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 642,702 651,864 609,916 521,028 575,741 549,886 476,938 21.93%
PBT -12,432 -2,181 -4,322 -21,672 24,104 43,800 45,686 -
Tax 4,417 6,286 8,326 632 -1,784 -3,048 -3,336 -
NP -8,015 4,105 4,004 -21,040 22,320 40,752 42,350 -
-
NP to SH -8,015 4,105 4,004 -21,040 22,320 40,752 42,350 -
-
Tax Rate - - - - 7.40% 6.96% 7.30% -
Total Cost 650,717 647,758 605,912 542,068 553,421 509,134 434,588 30.78%
-
Net Worth 100,244 105,192 104,018 100,832 99,590 106,412 56,726 46.01%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 100,244 105,192 104,018 100,832 99,590 106,412 56,726 46.01%
NOSH 64,259 64,141 64,208 64,224 60,357 59,117 56,726 8.64%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -1.25% 0.63% 0.66% -4.04% 3.88% 7.41% 8.88% -
ROE -8.00% 3.90% 3.85% -20.87% 22.41% 38.30% 74.66% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1,000.17 1,016.28 949.89 811.26 953.88 930.15 840.77 12.23%
EPS -12.47 6.39 6.24 -32.76 36.98 68.93 74.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.64 1.62 1.57 1.65 1.80 1.00 34.39%
Adjusted Per Share Value based on latest NOSH - 64,224
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 18.66 18.92 17.71 15.13 16.71 15.96 13.85 21.91%
EPS -0.23 0.12 0.12 -0.61 0.65 1.18 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0291 0.0305 0.0302 0.0293 0.0289 0.0309 0.0165 45.82%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.00 1.15 1.39 1.45 2.36 1.49 1.49 -
P/RPS 0.10 0.11 0.15 0.18 0.25 0.16 0.18 -32.34%
P/EPS -8.02 17.97 22.29 -4.43 6.38 2.16 2.00 -
EY -12.47 5.57 4.49 -22.59 15.67 46.26 50.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.86 0.92 1.43 0.83 1.49 -42.98%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 28/08/07 28/05/07 26/02/07 28/11/06 28/08/06 -
Price 1.02 1.12 1.24 1.38 1.80 1.71 1.63 -
P/RPS 0.10 0.11 0.13 0.17 0.19 0.18 0.19 -34.73%
P/EPS -8.18 17.50 19.88 -4.21 4.87 2.48 2.18 -
EY -12.23 5.71 5.03 -23.74 20.54 40.31 45.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.77 0.88 1.09 0.95 1.63 -45.73%

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