[TAWIN] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -40.38%
YoY- 406.69%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 174,701 130,257 163,326 173,946 134,802 103,667 79,283 69.57%
PBT 3,257 -5,418 -8,746 10,007 16,861 5,982 3,459 -3.94%
Tax -148 158 502 -618 -1,113 -555 -425 -50.59%
NP 3,109 -5,260 -8,244 9,389 15,748 5,427 3,034 1.64%
-
NP to SH 3,109 -5,260 -8,244 9,389 15,748 5,427 3,034 1.64%
-
Tax Rate 4.54% - - 6.18% 6.60% 9.28% 12.29% -
Total Cost 171,592 135,517 171,570 164,557 119,054 98,240 76,249 71.98%
-
Net Worth 104,061 100,832 107,750 114,967 56,996 56,457 77,968 21.28%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 2,809 -
Div Payout % - - - - - - 92.59% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 104,061 100,832 107,750 114,967 56,996 56,457 77,968 21.28%
NOSH 64,235 64,224 64,110 63,870 56,996 56,457 56,185 9.36%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.78% -4.04% -5.05% 5.40% 11.68% 5.24% 3.83% -
ROE 2.99% -5.22% -7.65% 8.17% 27.63% 9.61% 3.89% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 271.97 202.81 254.76 272.34 236.51 183.62 141.11 55.05%
EPS 4.84 -8.19 -12.86 14.70 27.63 9.61 5.40 -7.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.62 1.57 1.6807 1.80 1.00 1.00 1.3877 10.90%
Adjusted Per Share Value based on latest NOSH - 63,870
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.91 3.66 4.59 4.89 3.79 2.91 2.23 69.49%
EPS 0.09 -0.15 -0.23 0.26 0.44 0.15 0.09 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0292 0.0283 0.0303 0.0323 0.016 0.0159 0.0219 21.20%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.39 1.45 2.36 1.49 1.49 1.82 0.90 -
P/RPS 0.51 0.71 0.93 0.55 0.63 0.99 0.64 -14.08%
P/EPS 28.72 -17.70 -18.35 10.14 5.39 18.93 16.67 43.85%
EY 3.48 -5.65 -5.45 9.87 18.54 5.28 6.00 -30.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.86 0.92 1.40 0.83 1.49 1.82 0.65 20.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 26/02/07 28/11/06 28/08/06 30/05/06 27/02/06 -
Price 1.24 1.38 1.80 1.71 1.63 1.47 1.85 -
P/RPS 0.46 0.68 0.71 0.63 0.69 0.80 1.31 -50.32%
P/EPS 25.62 -16.85 -14.00 11.63 5.90 15.29 34.26 -17.65%
EY 3.90 -5.93 -7.14 8.60 16.95 6.54 2.92 21.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
P/NAPS 0.77 0.88 1.07 0.95 1.63 1.47 1.33 -30.60%

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