[TAWIN] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -148.62%
YoY- 67.05%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 84,061 118,059 129,088 129,606 150,597 134,649 139,987 -8.14%
PBT 7,687 6,654 -1,922 -396 -1,469 -1,185 4,573 9.03%
Tax 3,650 -1,627 0 -575 -1,478 0 0 -
NP 11,337 5,027 -1,922 -971 -2,947 -1,185 4,573 16.32%
-
NP to SH 11,337 5,027 -1,922 -971 -2,947 -1,185 4,573 16.32%
-
Tax Rate -47.48% 24.45% - - - - 0.00% -
Total Cost 72,724 113,032 131,010 130,577 153,544 135,834 135,414 -9.83%
-
Net Worth 64,268 66,239 59,785 64,286 60,428 71,311 60,458 1.02%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 64,268 66,239 59,785 64,286 60,428 71,311 60,458 1.02%
NOSH 64,268 64,309 64,286 64,286 64,286 64,244 64,317 -0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.49% 4.26% -1.49% -0.75% -1.96% -0.88% 3.27% -
ROE 17.64% 7.59% -3.21% -1.51% -4.88% -1.66% 7.56% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 130.80 183.58 200.80 201.61 234.26 209.59 217.65 -8.12%
EPS 17.64 7.82 -2.99 -1.51 -4.58 -1.84 7.11 16.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.03 0.93 1.00 0.94 1.11 0.94 1.03%
Adjusted Per Share Value based on latest NOSH - 64,286
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.44 3.43 3.75 3.76 4.37 3.91 4.06 -8.12%
EPS 0.33 0.15 -0.06 -0.03 -0.09 -0.03 0.13 16.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.0192 0.0174 0.0187 0.0175 0.0207 0.0176 1.01%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.35 0.26 0.39 0.32 0.26 0.26 0.35 -
P/RPS 0.27 0.14 0.19 0.16 0.11 0.12 0.16 9.10%
P/EPS 1.98 3.33 -13.04 -21.19 -5.67 -14.10 4.92 -14.06%
EY 50.40 30.06 -7.67 -4.72 -17.63 -7.09 20.31 16.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.25 0.42 0.32 0.28 0.23 0.37 -0.92%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 25/02/15 28/02/14 27/02/13 27/02/12 25/02/11 -
Price 0.40 0.23 0.44 0.53 0.225 0.55 0.34 -
P/RPS 0.31 0.13 0.22 0.26 0.10 0.26 0.16 11.64%
P/EPS 2.27 2.94 -14.72 -35.09 -4.91 -29.82 4.78 -11.66%
EY 44.10 33.99 -6.79 -2.85 -20.37 -3.35 20.91 13.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.22 0.47 0.53 0.24 0.50 0.36 1.76%

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