[TAWIN] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -38.25%
YoY- 203.52%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 575,741 412,415 238,469 103,667 288,271 208,988 130,913 167.70%
PBT 24,104 32,850 22,843 5,982 9,461 6,002 4,405 209.56%
Tax -1,784 -2,286 -1,668 -555 -673 -248 -504 131.72%
NP 22,320 30,564 21,175 5,427 8,788 5,754 3,901 218.88%
-
NP to SH 22,320 30,564 21,175 5,427 8,788 5,754 3,901 218.88%
-
Tax Rate 7.40% 6.96% 7.30% 9.28% 7.11% 4.13% 11.44% -
Total Cost 553,421 381,851 217,294 98,240 279,483 203,234 127,012 166.05%
-
Net Worth 99,590 106,412 56,726 56,457 77,924 74,729 75,292 20.43%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 2,807 - - -
Div Payout % - - - - 31.95% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 99,590 106,412 56,726 56,457 77,924 74,729 75,292 20.43%
NOSH 60,357 59,117 56,726 56,457 56,153 56,136 56,129 4.94%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.88% 7.41% 8.88% 5.24% 3.05% 2.75% 2.98% -
ROE 22.41% 28.72% 37.33% 9.61% 11.28% 7.70% 5.18% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 953.88 697.61 420.38 183.62 513.36 372.28 233.23 155.08%
EPS 36.98 51.70 37.32 9.61 15.65 10.25 6.95 203.85%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.65 1.80 1.00 1.00 1.3877 1.3312 1.3414 14.75%
Adjusted Per Share Value based on latest NOSH - 56,457
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.76 12.01 6.94 3.02 8.39 6.08 3.81 167.74%
EPS 0.65 0.89 0.62 0.16 0.26 0.17 0.11 225.79%
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.029 0.031 0.0165 0.0164 0.0227 0.0218 0.0219 20.52%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.36 1.49 1.49 1.82 0.90 0.88 1.00 -
P/RPS 0.25 0.21 0.35 0.99 0.18 0.24 0.43 -30.27%
P/EPS 6.38 2.88 3.99 18.93 5.75 8.59 14.39 -41.76%
EY 15.67 34.70 25.05 5.28 17.39 11.65 6.95 71.69%
DY 0.00 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 1.43 0.83 1.49 1.82 0.65 0.66 0.75 53.58%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 28/11/06 28/08/06 30/05/06 27/02/06 28/11/05 29/08/05 -
Price 1.80 1.71 1.63 1.47 1.85 0.90 0.85 -
P/RPS 0.19 0.25 0.39 0.80 0.36 0.24 0.36 -34.61%
P/EPS 4.87 3.31 4.37 15.29 11.82 8.78 12.23 -45.78%
EY 20.54 30.23 22.90 6.54 8.46 11.39 8.18 84.43%
DY 0.00 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 1.09 0.95 1.63 1.47 1.33 0.68 0.63 43.97%

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