[TAWIN] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -12.3%
YoY- 375.13%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 134,802 103,667 79,283 78,075 74,328 56,585 62,764 66.69%
PBT 16,861 5,982 3,459 1,597 2,328 2,077 2,882 225.73%
Tax -1,113 -555 -425 256 -215 -289 -163 261.18%
NP 15,748 5,427 3,034 1,853 2,113 1,788 2,719 223.54%
-
NP to SH 15,748 5,427 3,034 1,853 2,113 1,788 2,719 223.54%
-
Tax Rate 6.60% 9.28% 12.29% -16.03% 9.24% 13.91% 5.66% -
Total Cost 119,054 98,240 76,249 76,222 72,215 54,797 60,045 58.02%
-
Net Worth 56,996 56,457 77,968 74,748 75,382 73,117 71,742 -14.25%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 2,809 - - - - -
Div Payout % - - 92.59% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 56,996 56,457 77,968 74,748 75,382 73,117 71,742 -14.25%
NOSH 56,996 56,457 56,185 56,151 56,196 56,050 56,061 1.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.68% 5.24% 3.83% 2.37% 2.84% 3.16% 4.33% -
ROE 27.63% 9.61% 3.89% 2.48% 2.80% 2.45% 3.79% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 236.51 183.62 141.11 139.04 132.26 100.95 111.95 64.87%
EPS 27.63 9.61 5.40 3.30 3.76 3.19 4.85 219.99%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.3877 1.3312 1.3414 1.3045 1.2797 -15.19%
Adjusted Per Share Value based on latest NOSH - 56,151
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.92 3.02 2.31 2.27 2.16 1.65 1.83 66.40%
EPS 0.46 0.16 0.09 0.05 0.06 0.05 0.08 221.98%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0166 0.0164 0.0227 0.0218 0.0219 0.0213 0.0209 -14.27%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.49 1.82 0.90 0.88 1.00 1.04 1.19 -
P/RPS 0.63 0.99 0.64 0.63 0.76 1.03 1.06 -29.37%
P/EPS 5.39 18.93 16.67 26.67 26.60 32.60 24.54 -63.69%
EY 18.54 5.28 6.00 3.75 3.76 3.07 4.08 175.10%
DY 0.00 0.00 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.82 0.65 0.66 0.75 0.80 0.93 37.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 27/02/06 28/11/05 29/08/05 24/05/05 18/02/05 -
Price 1.63 1.47 1.85 0.90 0.85 1.05 1.18 -
P/RPS 0.69 0.80 1.31 0.65 0.64 1.04 1.05 -24.47%
P/EPS 5.90 15.29 34.26 27.27 22.61 32.92 24.33 -61.21%
EY 16.95 6.54 2.92 3.67 4.42 3.04 4.11 157.83%
DY 0.00 0.00 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.47 1.33 0.68 0.63 0.80 0.92 46.57%

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