[TAWIN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 105.69%
YoY- 103.58%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 535,073 538,962 534,598 494,668 539,541 518,592 527,532 0.94%
PBT 3,364 4,998 3,504 664 -10,191 -11,629 -12,776 -
Tax -575 0 0 0 -1,478 0 0 -
NP 2,789 4,998 3,504 664 -11,669 -11,629 -12,776 -
-
NP to SH 2,789 4,998 3,504 664 -11,669 -11,629 -12,776 -
-
Tax Rate 17.09% 0.00% 0.00% 0.00% - - - -
Total Cost 532,284 533,964 531,094 494,004 551,210 530,221 540,308 -0.98%
-
Net Worth 64,305 64,928 63,000 61,071 60,428 60,428 63,643 0.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 64,305 64,928 63,000 61,071 60,428 60,428 63,643 0.69%
NOSH 64,305 64,286 64,286 64,286 64,286 64,286 64,286 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.52% 0.93% 0.66% 0.13% -2.16% -2.24% -2.42% -
ROE 4.34% 7.70% 5.56% 1.09% -19.31% -19.24% -20.07% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 832.08 838.38 831.59 769.48 839.28 806.70 820.60 0.92%
EPS 4.34 7.77 5.46 1.04 -18.15 -18.09 -19.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 0.98 0.95 0.94 0.94 0.99 0.67%
Adjusted Per Share Value based on latest NOSH - 64,286
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.58 15.69 15.56 14.40 15.71 15.10 15.36 0.94%
EPS 0.08 0.15 0.10 0.02 -0.34 -0.34 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.0189 0.0183 0.0178 0.0176 0.0176 0.0185 0.71%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.32 0.30 0.215 0.22 0.26 0.23 0.26 -
P/RPS 0.04 0.04 0.03 0.03 0.03 0.03 0.03 21.07%
P/EPS 7.38 3.86 3.94 21.30 -1.43 -1.27 -1.31 -
EY 13.55 25.92 25.35 4.69 -69.81 -78.65 -76.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.22 0.23 0.28 0.24 0.26 14.80%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 28/08/13 27/05/13 27/02/13 26/11/12 27/08/12 -
Price 0.53 0.38 0.20 0.23 0.225 0.23 0.27 -
P/RPS 0.06 0.05 0.02 0.03 0.03 0.03 0.03 58.53%
P/EPS 12.22 4.89 3.67 22.27 -1.24 -1.27 -1.36 -
EY 8.18 20.46 27.25 4.49 -80.67 -78.65 -73.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.20 0.24 0.24 0.24 0.27 56.58%

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