[TAWIN] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 95.09%
YoY- 442.81%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 350,092 643,454 609,916 476,938 261,826 233,978 116,610 20.08%
PBT 10,784 13,120 -4,322 45,686 8,810 15,172 3,164 22.65%
Tax 0 -22 8,326 -3,336 -1,008 -1,332 -524 -
NP 10,784 13,098 4,004 42,350 7,802 13,840 2,640 26.40%
-
NP to SH 10,784 13,098 4,004 42,350 7,802 13,840 2,640 26.40%
-
Tax Rate 0.00% 0.17% - 7.30% 11.44% 8.78% 16.56% -
Total Cost 339,308 630,356 605,912 434,588 254,024 220,138 113,970 19.92%
-
Net Worth 57,197 106,686 104,018 56,726 75,292 65,997 56,760 0.12%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 57,197 106,686 104,018 56,726 75,292 65,997 56,760 0.12%
NOSH 64,266 64,268 64,208 56,726 56,129 55,987 40,000 8.21%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.08% 2.04% 0.66% 8.88% 2.98% 5.92% 2.26% -
ROE 18.85% 12.28% 3.85% 74.66% 10.36% 20.97% 4.65% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 544.75 1,001.19 949.89 840.77 466.47 417.91 291.53 10.97%
EPS 16.78 20.38 6.24 74.64 13.90 24.72 6.60 16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 1.66 1.62 1.00 1.3414 1.1788 1.419 -7.47%
Adjusted Per Share Value based on latest NOSH - 56,996
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 9.84 18.09 17.14 13.41 7.36 6.58 3.28 20.07%
EPS 0.30 0.37 0.11 1.19 0.22 0.39 0.07 27.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.03 0.0292 0.0159 0.0212 0.0186 0.016 0.10%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.48 0.70 1.39 1.49 1.00 1.14 2.80 -
P/RPS 0.09 0.07 0.15 0.18 0.21 0.27 0.96 -32.57%
P/EPS 2.86 3.43 22.29 2.00 7.19 4.61 42.42 -36.17%
EY 34.96 29.11 4.49 50.11 13.90 21.68 2.36 56.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.42 0.86 1.49 0.75 0.97 1.97 -19.38%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 29/08/08 28/08/07 28/08/06 29/08/05 27/08/04 27/08/03 -
Price 0.53 0.61 1.24 1.63 0.85 1.15 1.79 -
P/RPS 0.10 0.06 0.13 0.19 0.18 0.28 0.61 -26.00%
P/EPS 3.16 2.99 19.88 2.18 6.12 4.65 27.12 -30.08%
EY 31.66 33.41 5.03 45.80 16.35 21.50 3.69 43.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.37 0.77 1.63 0.63 0.98 1.26 -11.62%

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