[TAWIN] QoQ TTM 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- 28.92%
YoY- 296.53%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 642,230 602,331 575,741 491,698 395,827 335,353 288,271 70.82%
PBT -900 12,704 24,104 36,309 27,899 13,366 9,461 -
Tax -106 -1,071 -1,784 -2,711 -1,837 -939 -673 -70.93%
NP -1,006 11,633 22,320 33,598 26,062 12,427 8,788 -
-
NP to SH -1,006 11,633 22,320 33,598 26,062 12,427 8,788 -
-
Tax Rate - 8.43% 7.40% 7.47% 6.58% 7.03% 7.11% -
Total Cost 643,236 590,698 553,421 458,100 369,765 322,926 279,483 74.58%
-
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 2,809 2,809 2,809 -
Div Payout % - - - 8.36% 10.78% 22.61% 31.97% -
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 -0.16% 1.93% 3.88% 6.83% 6.58% 3.71% 3.05% -
ROE -0.97% 11.54% 20.71% 29.22% 45.73% 22.01% 11.27% -
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 999.80 937.85 898.05 769.83 694.48 594.00 513.07 56.20%
EPS -1.57 18.11 34.81 52.60 45.73 22.01 15.64 -
DPS 0.00 0.00 0.00 4.40 5.00 5.00 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 18.05 16.93 16.18 13.82 11.13 9.43 8.10 70.85%
EPS -0.03 0.33 0.63 0.94 0.73 0.35 0.25 -
DPS 0.00 0.00 0.00 0.08 0.08 0.08 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 0.14 0.15 0.26 0.19 0.21 0.31 0.18 -15.46%
P/EPS -88.75 8.01 6.78 2.83 3.26 8.27 5.75 -
EY -1.13 12.49 14.75 35.30 30.69 12.09 17.38 -
DY 0.00 0.00 0.00 2.95 3.36 2.75 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 0.12 0.15 0.20 0.22 0.23 0.25 0.36 -52.02%
P/EPS -79.18 7.62 5.17 3.25 3.56 6.68 11.83 -
EY -1.26 13.13 19.34 30.76 28.05 14.97 8.45 -
DY 0.00 0.00 0.00 2.57 3.07 3.40 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