[TAWIN] YoY TTM 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- 126.43%
YoY- 120.59%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 539,541 575,717 513,676 391,510 594,810 642,702 575,741 -1.07%
PBT -10,191 -219 -485 9,689 -47,051 -10,426 24,104 -
Tax -1,478 0 0 0 0 552 -1,784 -3.08%
NP -11,669 -219 -485 9,689 -47,051 -9,874 22,320 -
-
NP to SH -11,669 -219 -485 9,689 -47,051 -9,874 22,320 -
-
Tax Rate - - - 0.00% - - 7.40% -
Total Cost 551,210 575,936 514,161 381,821 641,861 652,576 553,421 -0.06%
-
Net Worth 60,428 71,311 60,458 61,110 51,427 100,278 107,750 -9.18%
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 71,311 60,458 61,110 51,427 100,278 107,750 -9.18%
NOSH 64,286 64,286 64,317 64,326 64,283 64,280 64,110 0.04%
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% -7.91% -1.54% 3.88% -
ROE -19.31% -0.31% -0.80% 15.85% -91.49% -9.85% 20.71% -
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 839.28 896.14 798.65 608.63 925.29 999.83 898.05 -1.12%
EPS -18.15 -0.34 -0.75 15.06 -73.19 -15.36 34.81 -
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 1.6807 -9.22%
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 15.66 16.71 14.91 11.37 17.27 18.66 16.71 -1.07%
EPS -0.34 -0.01 -0.01 0.28 -1.37 -0.29 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0175 0.0207 0.0176 0.0177 0.0149 0.0291 0.0313 -9.22%
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 0.26 -30.20%
P/EPS -1.43 -76.27 -46.41 3.05 -0.61 -6.51 6.78 -
EY -69.81 -1.31 -2.15 32.74 -162.65 -15.36 14.75 -
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 1.40 -23.50%
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 0.20 -27.08%
P/EPS -1.24 -161.34 -45.09 2.92 -0.79 -6.64 5.17 -
EY -80.67 -0.62 -2.22 34.23 -126.19 -15.06 19.34 -
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 1.07 -22.03%

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