[TWL] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -92.2%
YoY- -94.25%
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 20,069 29,738 1,264 12,589 10,413 9,576 14,860 22.20%
PBT -2,828 -1,754 -2,772 -1,388 2,060 2,876 5,368 -
Tax 0 0 0 1,517 -405 -608 -1,216 -
NP -2,828 -1,754 -2,772 129 1,654 2,268 4,152 -
-
NP to SH -2,828 -1,754 -2,772 129 1,654 2,268 4,152 -
-
Tax Rate - - - - 19.66% 21.14% 22.65% -
Total Cost 22,897 31,492 4,036 12,460 8,758 7,308 10,708 66.05%
-
Net Worth 172,822 175,399 169,399 145,200 170,637 166,319 92,266 52.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 172,822 175,399 169,399 145,200 170,637 166,319 92,266 52.00%
NOSH 785,555 797,272 769,999 660,000 775,624 755,999 384,444 61.09%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -14.09% -5.90% -219.30% 1.02% 15.89% 23.68% 27.94% -
ROE -1.64% -1.00% -1.64% 0.09% 0.97% 1.36% 4.50% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.55 3.73 0.16 1.91 1.34 1.27 3.87 -24.29%
EPS -0.36 -0.22 -0.36 0.02 0.21 0.30 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.22 0.22 0.22 0.24 -5.64%
Adjusted Per Share Value based on latest NOSH - 792,142
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.54 0.80 0.03 0.34 0.28 0.26 0.40 22.17%
EPS -0.08 -0.05 -0.07 0.00 0.04 0.06 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0463 0.047 0.0454 0.0389 0.0457 0.0446 0.0247 52.08%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.13 0.13 0.14 0.14 0.15 0.14 0.23 -
P/RPS 5.09 3.49 85.28 7.34 11.17 11.05 5.95 -9.89%
P/EPS -36.11 -59.09 -38.89 716.28 70.31 46.67 21.30 -
EY -2.77 -1.69 -2.57 0.14 1.42 2.14 4.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.64 0.64 0.68 0.64 0.96 -27.73%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 26/02/15 25/11/14 29/08/14 22/05/14 26/02/14 26/11/13 -
Price 0.115 0.13 0.14 0.145 0.14 0.15 0.26 -
P/RPS 4.50 3.49 85.28 7.60 10.43 11.84 6.73 -23.55%
P/EPS -31.94 -59.09 -38.89 741.86 65.63 50.00 24.07 -
EY -3.13 -1.69 -2.57 0.13 1.52 2.00 4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.64 0.66 0.64 0.68 1.08 -38.59%

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