[TWL] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -392.28%
YoY- 49.57%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 27,436 26,804 10,655 12,236 8,772 8,332 11 18556.93%
PBT 3,940 1,480 -7,192 -2,821 -210 2,628 -9,932 -
Tax -2,618 -988 -368 -280 -420 -792 -701 141.29%
NP 1,322 492 -7,560 -3,101 -630 1,836 -10,633 -
-
NP to SH 1,322 492 -7,560 -3,101 -630 1,836 -10,654 -
-
Tax Rate 66.45% 66.76% - - - 30.14% - -
Total Cost 26,114 26,312 18,215 15,337 9,402 6,496 10,644 82.20%
-
Net Worth 46,658 42,171 8,448 10,380 112,437 23,391 22,882 61.01%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 46,658 42,171 8,448 10,380 112,437 23,391 22,882 61.01%
NOSH 194,411 175,714 35,203 38,446 43,749 44,134 44,005 169.97%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.82% 1.84% -70.95% -25.35% -7.18% 22.04% -96,663.63% -
ROE 2.83% 1.17% -89.48% -29.88% -0.56% 7.85% -46.56% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.11 15.25 30.27 31.83 20.05 18.88 0.02 7920.75%
EPS 0.68 0.28 -4.11 -8.07 -1.44 4.16 -24.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.27 2.57 0.53 0.52 -40.36%
Adjusted Per Share Value based on latest NOSH - 36,630
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.44 0.43 0.17 0.20 0.14 0.13 0.00 -
EPS 0.02 0.01 -0.12 -0.05 -0.01 0.03 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0075 0.0067 0.0014 0.0017 0.018 0.0037 0.0037 60.37%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.14 0.17 0.14 0.12 0.22 0.19 0.28 -
P/RPS 0.99 1.11 0.46 0.38 1.10 1.01 1,120.13 -99.09%
P/EPS 20.59 60.71 -0.65 -1.49 -15.28 4.57 -1.16 -
EY 4.86 1.65 -153.39 -67.22 -6.55 21.89 -86.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.71 0.58 0.44 0.09 0.36 0.54 4.89%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 26/05/11 25/02/11 30/11/10 30/08/10 26/05/10 25/02/10 -
Price 0.13 0.14 0.16 0.16 0.12 0.17 0.22 -
P/RPS 0.92 0.92 0.53 0.50 0.60 0.90 880.10 -98.98%
P/EPS 19.12 50.00 -0.75 -1.98 -8.33 4.09 -0.91 -
EY 5.23 2.00 -134.22 -50.42 -12.00 24.47 -110.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.67 0.59 0.05 0.32 0.42 18.29%

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