[TWL] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 953.33%
YoY- 3368.97%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 48,404 59,904 56,324 52,816 45,440 66,263 64,090 -17.08%
PBT -44 -1,055 169 1,902 820 -10,441 -13,545 -97.81%
Tax -460 182 132 -6 -640 -2,935 1,652 -
NP -504 -873 301 1,896 180 -13,376 -11,893 -87.86%
-
NP to SH -504 -873 301 1,896 180 -13,376 -11,893 -87.86%
-
Tax Rate - - -78.11% 0.32% 78.05% - - -
Total Cost 48,908 60,777 56,022 50,920 45,260 79,639 75,983 -25.47%
-
Net Worth 34,402 34,886 35,597 36,147 37,259 35,478 39,879 -9.38%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 34,402 34,886 35,597 36,147 37,259 35,478 39,879 -9.38%
NOSH 43,448 43,899 44,313 44,093 44,999 42,714 42,720 1.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -1.04% -1.46% 0.53% 3.59% 0.40% -20.19% -18.56% -
ROE -1.47% -2.50% 0.85% 5.25% 0.48% -37.70% -29.82% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 111.41 136.46 127.10 119.78 100.98 155.13 150.02 -18.00%
EPS -1.16 -1.98 0.68 4.30 0.40 -31.31 -27.84 -88.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7918 0.7947 0.8033 0.8198 0.828 0.8306 0.9335 -10.40%
Adjusted Per Share Value based on latest NOSH - 44,048
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.77 0.96 0.90 0.84 0.73 1.06 1.03 -17.64%
EPS -0.01 -0.01 0.00 0.03 0.00 -0.21 -0.19 -85.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0055 0.0056 0.0057 0.0058 0.006 0.0057 0.0064 -9.61%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.41 0.37 0.38 0.37 0.44 0.56 0.61 -
P/RPS 0.37 0.27 0.30 0.31 0.44 0.36 0.41 -6.62%
P/EPS -35.34 -18.61 55.88 8.60 110.00 -1.79 -2.19 539.66%
EY -2.83 -5.37 1.79 11.62 0.91 -55.92 -45.64 -84.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.47 0.45 0.53 0.67 0.65 -13.83%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 29/11/05 29/08/05 27/05/05 25/02/05 26/11/04 -
Price 0.41 0.41 0.35 0.38 0.34 0.50 0.70 -
P/RPS 0.37 0.30 0.28 0.32 0.34 0.32 0.47 -14.75%
P/EPS -35.34 -20.62 51.47 8.84 85.00 -1.60 -2.51 484.02%
EY -2.83 -4.85 1.94 11.32 1.18 -62.63 -39.77 -82.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.44 0.46 0.41 0.60 0.75 -21.68%

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