[TAWIN] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 72.1%
YoY- 120.93%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 539,541 575,717 513,676 391,510 594,811 642,702 575,741 -1.07%
PBT -10,191 -208 -485 9,689 -46,296 -12,432 24,104 -
Tax -1,478 0 0 0 0 4,417 -1,784 -3.08%
NP -11,669 -208 -485 9,689 -46,296 -8,015 22,320 -
-
NP to SH -11,669 -208 -485 9,689 -46,296 -8,015 22,320 -
-
Tax Rate - - - 0.00% - - 7.40% -
Total Cost 551,210 575,925 514,161 381,821 641,107 650,717 553,421 -0.06%
-
Net Worth 60,428 73,129 60,786 61,078 51,425 100,244 99,590 -7.98%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 60,428 73,129 60,786 61,078 51,425 100,244 99,590 -7.98%
NOSH 64,286 65,882 64,666 64,293 64,282 64,259 60,357 1.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -2.16% -0.04% -0.09% 2.47% -7.78% -1.25% 3.88% -
ROE -19.31% -0.28% -0.80% 15.86% -90.02% -8.00% 22.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 839.28 873.86 794.34 608.94 925.31 1,000.17 953.88 -2.10%
EPS -18.15 -0.32 -0.75 15.07 -72.02 -12.47 36.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.11 0.94 0.95 0.80 1.56 1.65 -8.94%
Adjusted Per Share Value based on latest NOSH - 64,326
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.17 16.18 14.44 11.00 16.72 18.06 16.18 -1.06%
EPS -0.33 -0.01 -0.01 0.27 -1.30 -0.23 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.017 0.0206 0.0171 0.0172 0.0145 0.0282 0.028 -7.97%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.26 0.35 0.46 0.45 1.00 2.36 -
P/RPS 0.03 0.03 0.04 0.08 0.05 0.10 0.25 -29.74%
P/EPS -1.43 -82.35 -46.67 3.05 -0.62 -8.02 6.38 -
EY -69.81 -1.21 -2.14 32.76 -160.04 -12.47 15.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.23 0.37 0.48 0.56 0.64 1.43 -23.77%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 25/02/11 25/02/10 27/02/09 29/02/08 26/02/07 -
Price 0.225 0.55 0.34 0.44 0.58 1.02 1.80 -
P/RPS 0.03 0.06 0.04 0.07 0.06 0.10 0.19 -26.46%
P/EPS -1.24 -174.21 -45.33 2.92 -0.81 -8.18 4.87 -
EY -80.67 -0.57 -2.21 34.25 -124.17 -12.23 20.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.50 0.36 0.46 0.72 0.65 1.09 -22.27%

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