[TWL] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 11.62%
YoY- -1214.15%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 12,542 6,608 1,370 1,520 776 1,296 14,074 -7.40%
PBT -22,667 -18,282 -7,185 -7,490 -8,476 -12,548 -6,187 137.84%
Tax 52 44 56 0 0 0 -28 -
NP -22,615 -18,237 -7,129 -7,490 -8,476 -12,548 -6,215 136.76%
-
NP to SH -22,615 -18,237 -7,129 -7,490 -8,476 -12,548 -6,215 136.76%
-
Tax Rate - - - - - - - -
Total Cost 35,157 24,845 8,499 9,010 9,252 13,844 20,289 44.31%
-
Net Worth 279,041 279,041 293,772 293,772 293,772 307,589 302,567 -5.25%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 279,041 279,041 293,772 293,772 293,772 307,589 302,567 -5.25%
NOSH 1,468,640 1,468,640 1,468,640 1,468,640 1,468,640 1,464,710 1,398,460 3.32%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -180.31% -275.97% -520.30% -492.81% -1,092.27% -968.21% -44.16% -
ROE -8.10% -6.54% -2.43% -2.55% -2.89% -4.08% -2.05% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.85 0.45 0.09 0.10 0.05 0.09 1.07 -14.23%
EPS -1.54 -1.24 -0.48 -0.51 -0.58 -0.84 -0.47 120.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.20 0.20 0.20 0.21 0.23 -11.96%
Adjusted Per Share Value based on latest NOSH - 1,468,640
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.20 0.11 0.02 0.02 0.01 0.02 0.23 -8.90%
EPS -0.36 -0.29 -0.11 -0.12 -0.14 -0.20 -0.10 135.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0447 0.0447 0.0471 0.0471 0.0471 0.0493 0.0485 -5.29%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.05 0.11 0.12 0.08 0.075 0.055 0.09 -
P/RPS 5.85 24.45 128.64 77.31 141.96 62.16 8.41 -21.51%
P/EPS -3.25 -8.86 -24.72 -15.69 -13.00 -6.42 -19.05 -69.27%
EY -30.80 -11.29 -4.04 -6.37 -7.69 -15.58 -5.25 225.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.58 0.60 0.40 0.38 0.26 0.39 -23.70%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 05/10/21 11/08/21 31/03/21 30/11/20 28/08/20 30/06/20 28/02/20 -
Price 0.04 0.055 0.11 0.115 0.09 0.075 0.045 -
P/RPS 4.68 12.22 117.92 111.13 170.36 84.76 4.21 7.31%
P/EPS -2.60 -4.43 -22.66 -22.55 -15.60 -8.75 -9.52 -57.93%
EY -38.50 -22.58 -4.41 -4.43 -6.41 -11.42 -10.50 137.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.29 0.55 0.58 0.45 0.36 0.20 3.30%

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