[TAWIN] QoQ Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 98,829 152,138 179,043 183,128 158,501 154,331 172,480 -31.08% QoQ % -35.04% -15.03% -2.23% 15.54% 2.70% -10.52% - Horiz. % 57.30% 88.21% 103.81% 106.17% 91.90% 89.48% 100.00%
PBT -15,671 -15,633 -5,030 -7,224 -10,719 6,170 6,362 - QoQ % -0.24% -210.80% 30.37% 32.61% -273.73% -3.02% - Horiz. % -246.32% -245.72% -79.06% -113.55% -168.48% 96.98% 100.00%
Tax 1,082 159 0 0 -36 -552 -374 - QoQ % 580.50% 0.00% 0.00% 0.00% 93.48% -47.59% - Horiz. % -289.30% -42.51% -0.00% -0.00% 9.63% 147.59% 100.00%
NP -14,589 -15,474 -5,030 -7,224 -10,755 5,618 5,988 - QoQ % 5.72% -207.63% 30.37% 32.83% -291.44% -6.18% - Horiz. % -243.64% -258.42% -84.00% -120.64% -179.61% 93.82% 100.00%
NP to SH -12,959 -13,381 -4,084 -6,375 -6,870 3,803 4,664 - QoQ % 3.15% -227.64% 35.94% 7.21% -280.65% -18.46% - Horiz. % -277.85% -286.90% -87.56% -136.69% -147.30% 81.54% 100.00%
Tax Rate - % - % - % - % - % 8.95 % 5.88 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 52.21% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 152.21% 100.00%
Total Cost 113,418 167,612 184,073 190,352 169,256 148,713 166,492 -22.63% QoQ % -32.33% -8.94% -3.30% 12.46% 13.81% -10.68% - Horiz. % 68.12% 100.67% 110.56% 114.33% 101.66% 89.32% 100.00%
Net Worth 246,743 267,605 280,767 284,181 290,886 296,979 293,538 -10.96% QoQ % -7.80% -4.69% -1.20% -2.30% -2.05% 1.17% - Horiz. % 84.06% 91.17% 95.65% 96.81% 99.10% 101.17% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 246,743 267,605 280,767 284,181 290,886 296,979 293,538 -10.96% QoQ % -7.80% -4.69% -1.20% -2.30% -2.05% 1.17% - Horiz. % 84.06% 91.17% 95.65% 96.81% 99.10% 101.17% 100.00%
NOSH 3,426,993 3,430,835 3,423,995 3,423,875 3,422,193 3,413,552 3,413,234 0.27% QoQ % -0.11% 0.20% 0.00% 0.05% 0.25% 0.01% - Horiz. % 100.40% 100.52% 100.32% 100.31% 100.26% 100.01% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -14.76 % -10.17 % -2.81 % -3.94 % -6.79 % 3.64 % 3.47 % - QoQ % -45.13% -261.92% 28.68% 41.97% -286.54% 4.90% - Horiz. % -425.36% -293.08% -80.98% -113.54% -195.68% 104.90% 100.00%
ROE -5.25 % -5.00 % -1.45 % -2.24 % -2.36 % 1.28 % 1.59 % - QoQ % -5.00% -244.83% 35.27% 5.08% -284.38% -19.50% - Horiz. % -330.19% -314.47% -91.19% -140.88% -148.43% 80.50% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.88 4.43 5.23 5.35 4.63 4.52 5.05 -31.30% QoQ % -34.99% -15.30% -2.24% 15.55% 2.43% -10.50% - Horiz. % 57.03% 87.72% 103.56% 105.94% 91.68% 89.50% 100.00%
EPS -0.38 -0.39 -0.12 -0.19 -0.01 0.11 0.14 - QoQ % 2.56% -225.00% 36.84% -1,800.00% -109.09% -21.43% - Horiz. % -271.43% -278.57% -85.71% -135.71% -7.14% 78.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0720 0.0780 0.0820 0.0830 0.0850 0.0870 0.0860 -11.20% QoQ % -7.69% -4.88% -1.20% -2.35% -2.30% 1.16% - Horiz. % 83.72% 90.70% 95.35% 96.51% 98.84% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,435,268 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.88 4.43 5.21 5.33 4.61 4.49 5.02 -31.03% QoQ % -34.99% -14.97% -2.25% 15.62% 2.67% -10.56% - Horiz. % 57.37% 88.25% 103.78% 106.18% 91.83% 89.44% 100.00%
EPS -0.38 -0.39 -0.12 -0.19 -0.20 0.11 0.14 - QoQ % 2.56% -225.00% 36.84% 5.00% -281.82% -21.43% - Horiz. % -271.43% -278.57% -85.71% -135.71% -142.86% 78.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0718 0.0779 0.0817 0.0827 0.0847 0.0865 0.0854 -10.95% QoQ % -7.83% -4.65% -1.21% -2.36% -2.08% 1.29% - Horiz. % 84.07% 91.22% 95.67% 96.84% 99.18% 101.29% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.0400 0.0550 0.0550 0.0450 0.0900 0.1500 0.1250 -
P/RPS 1.39 1.24 1.05 0.84 1.94 3.32 2.47 -31.91% QoQ % 12.10% 18.10% 25.00% -56.70% -41.57% 34.41% - Horiz. % 56.28% 50.20% 42.51% 34.01% 78.54% 134.41% 100.00%
P/EPS -10.58 -14.10 -46.11 -24.17 -44.83 134.64 91.48 - QoQ % 24.96% 69.42% -90.77% 46.09% -133.30% 47.18% - Horiz. % -11.57% -15.41% -50.40% -26.42% -49.01% 147.18% 100.00%
EY -9.45 -7.09 -2.17 -4.14 -2.23 0.74 1.09 - QoQ % -33.29% -226.73% 47.58% -85.65% -401.35% -32.11% - Horiz. % -866.97% -650.46% -199.08% -379.82% -204.59% 67.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.56 0.71 0.67 0.54 1.06 1.72 1.45 -47.06% QoQ % -21.13% 5.97% 24.07% -49.06% -38.37% 18.62% - Horiz. % 38.62% 48.97% 46.21% 37.24% 73.10% 118.62% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 24/02/23 30/11/22 30/08/22 26/05/22 21/02/22 -
Price 0.0350 0.0400 0.0650 0.0650 0.0700 0.1250 0.1800 -
P/RPS 1.21 0.90 1.24 1.22 1.51 2.76 3.56 -51.39% QoQ % 34.44% -27.42% 1.64% -19.21% -45.29% -22.47% - Horiz. % 33.99% 25.28% 34.83% 34.27% 42.42% 77.53% 100.00%
P/EPS -9.26 -10.26 -54.50 -34.91 -34.87 112.20 131.73 - QoQ % 9.75% 81.17% -56.12% -0.11% -131.08% -14.83% - Horiz. % -7.03% -7.79% -41.37% -26.50% -26.47% 85.17% 100.00%
EY -10.80 -9.75 -1.84 -2.86 -2.87 0.89 0.76 - QoQ % -10.77% -429.89% 35.66% 0.35% -422.47% 17.11% - Horiz. % -1,421.05% -1,282.89% -242.11% -376.32% -377.63% 117.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.49 0.51 0.79 0.78 0.82 1.44 2.09 -62.08% QoQ % -3.92% -35.44% 1.28% -4.88% -43.06% -31.10% - Horiz. % 23.44% 24.40% 37.80% 37.32% 39.23% 68.90% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
TaWin_Q1_Financial Statements.pdf 
