[TWL] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -134.31%
YoY- -411.88%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 26,804 10,655 12,236 8,772 8,332 11 13,880 55.13%
PBT 1,480 -7,192 -2,821 -210 2,628 -9,932 -6,141 -
Tax -988 -368 -280 -420 -792 -701 -8 2387.24%
NP 492 -7,560 -3,101 -630 1,836 -10,633 -6,149 -
-
NP to SH 492 -7,560 -3,101 -630 1,836 -10,654 -6,149 -
-
Tax Rate 66.76% - - - 30.14% - - -
Total Cost 26,312 18,215 15,337 9,402 6,496 10,644 20,029 19.96%
-
Net Worth 42,171 8,448 10,380 112,437 23,391 22,882 26,404 36.67%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 42,171 8,448 10,380 112,437 23,391 22,882 26,404 36.67%
NOSH 175,714 35,203 38,446 43,749 44,134 44,005 44,007 151.89%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.84% -70.95% -25.35% -7.18% 22.04% -96,663.63% -44.30% -
ROE 1.17% -89.48% -29.88% -0.56% 7.85% -46.56% -23.29% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.25 30.27 31.83 20.05 18.88 0.02 31.54 -38.42%
EPS 0.28 -4.11 -8.07 -1.44 4.16 -24.21 -13.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.27 2.57 0.53 0.52 0.60 -45.74%
Adjusted Per Share Value based on latest NOSH - 43,977
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.43 0.17 0.20 0.14 0.13 0.00 0.22 56.38%
EPS 0.01 -0.12 -0.05 -0.01 0.03 -0.17 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.0014 0.0017 0.018 0.0037 0.0037 0.0042 36.56%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.17 0.14 0.12 0.22 0.19 0.28 0.22 -
P/RPS 1.11 0.46 0.38 1.10 1.01 1,120.13 0.70 36.02%
P/EPS 60.71 -0.65 -1.49 -15.28 4.57 -1.16 -1.57 -
EY 1.65 -153.39 -67.22 -6.55 21.89 -86.47 -63.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.58 0.44 0.09 0.36 0.54 0.37 54.48%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 30/11/10 30/08/10 26/05/10 25/02/10 25/11/09 -
Price 0.14 0.16 0.16 0.12 0.17 0.22 0.22 -
P/RPS 0.92 0.53 0.50 0.60 0.90 880.10 0.70 20.00%
P/EPS 50.00 -0.75 -1.98 -8.33 4.09 -0.91 -1.57 -
EY 2.00 -134.22 -50.42 -12.00 24.47 -110.05 -63.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.67 0.59 0.05 0.32 0.42 0.37 34.98%

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