[TWL] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 472.79%
YoY- 86.28%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 65,556 63,376 62,205 57,749 50,696 48,404 59,904 6.21%
PBT 3,978 5,320 332 906 224 -44 -1,055 -
Tax -1,340 -1,604 -71 -345 -126 -460 182 -
NP 2,638 3,716 261 561 98 -504 -873 -
-
NP to SH 2,560 3,720 261 561 98 -504 -873 -
-
Tax Rate 33.69% 30.15% 21.39% 38.08% 56.25% - - -
Total Cost 62,918 59,660 61,944 57,188 50,598 48,908 60,777 2.34%
-
Net Worth 36,531 36,221 35,177 35,267 35,449 34,402 34,886 3.12%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 36,531 36,221 35,177 35,267 35,449 34,402 34,886 3.12%
NOSH 42,666 44,075 43,939 43,854 44,545 43,448 43,899 -1.88%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.02% 5.86% 0.42% 0.97% 0.19% -1.04% -1.46% -
ROE 7.01% 10.27% 0.74% 1.59% 0.28% -1.47% -2.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 153.65 143.79 141.57 131.69 113.81 111.41 136.46 8.25%
EPS 6.00 8.44 0.59 1.28 0.22 -1.16 -1.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8562 0.8218 0.8006 0.8042 0.7958 0.7918 0.7947 5.10%
Adjusted Per Share Value based on latest NOSH - 43,764
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.05 1.01 0.99 0.92 0.81 0.77 0.96 6.17%
EPS 0.04 0.06 0.00 0.01 0.00 -0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0058 0.0058 0.0056 0.0056 0.0057 0.0055 0.0056 2.37%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.61 0.78 0.54 0.50 0.41 0.41 0.37 -
P/RPS 0.40 0.54 0.38 0.38 0.36 0.37 0.27 30.04%
P/EPS 10.17 9.24 90.91 39.06 186.36 -35.34 -18.61 -
EY 9.84 10.82 1.10 2.56 0.54 -2.83 -5.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.95 0.67 0.62 0.52 0.52 0.47 31.75%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 29/11/06 29/08/06 30/05/06 28/02/06 -
Price 0.68 0.60 0.66 0.57 0.44 0.41 0.41 -
P/RPS 0.44 0.42 0.47 0.43 0.39 0.37 0.30 29.17%
P/EPS 11.33 7.11 111.11 44.53 200.00 -35.34 -20.62 -
EY 8.82 14.07 0.90 2.25 0.50 -2.83 -4.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.73 0.82 0.71 0.55 0.52 0.52 32.25%

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