[TWL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 36.61%
YoY- 523.04%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 33,642 32,620 57,473 63,926 65,556 63,376 62,205 -33.64%
PBT -2,544 3,116 1,847 4,890 3,978 5,320 332 -
Tax -844 -1,288 -950 -1,253 -1,340 -1,604 -71 421.64%
NP -3,388 1,828 897 3,637 2,638 3,716 261 -
-
NP to SH -2,970 1,428 897 3,497 2,560 3,720 261 -
-
Tax Rate - 41.34% 51.43% 25.62% 33.69% 30.15% 21.39% -
Total Cost 37,030 30,792 56,576 60,289 62,918 59,660 61,944 -29.05%
-
Net Worth 29,699 28,106 35,642 37,580 36,531 36,221 35,177 -10.68%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 29,699 28,106 35,642 37,580 36,531 36,221 35,177 -10.68%
NOSH 38,571 34,326 43,970 42,306 42,666 44,075 43,939 -8.32%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -10.07% 5.60% 1.56% 5.69% 4.02% 5.86% 0.42% -
ROE -10.00% 5.08% 2.52% 9.31% 7.01% 10.27% 0.74% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 87.22 95.03 130.71 151.10 153.65 143.79 141.57 -27.61%
EPS -7.70 4.16 2.04 8.27 6.00 8.44 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.8188 0.8106 0.8883 0.8562 0.8218 0.8006 -2.56%
Adjusted Per Share Value based on latest NOSH - 41,968
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.59 0.57 1.00 1.11 1.14 1.10 1.08 -33.19%
EPS -0.05 0.02 0.02 0.06 0.04 0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0052 0.0049 0.0062 0.0065 0.0064 0.0063 0.0061 -10.10%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.42 0.45 0.60 0.79 0.61 0.78 0.54 -
P/RPS 0.48 0.47 0.46 0.52 0.40 0.54 0.38 16.86%
P/EPS -5.45 10.82 29.41 9.56 10.17 9.24 90.91 -
EY -18.33 9.24 3.40 10.46 9.84 10.82 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.74 0.89 0.71 0.95 0.67 -12.33%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 29/02/08 29/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.37 0.46 0.60 0.65 0.68 0.60 0.66 -
P/RPS 0.42 0.48 0.46 0.43 0.44 0.42 0.47 -7.23%
P/EPS -4.81 11.06 29.41 7.86 11.33 7.11 111.11 -
EY -20.81 9.04 3.40 12.72 8.82 14.07 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.74 0.73 0.79 0.73 0.82 -30.04%

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