[TWL] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -389.71%
YoY- 93.47%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 57,749 50,696 48,404 59,904 56,324 52,816 45,440 17.31%
PBT 906 224 -44 -1,055 169 1,902 820 6.86%
Tax -345 -126 -460 182 132 -6 -640 -33.73%
NP 561 98 -504 -873 301 1,896 180 113.21%
-
NP to SH 561 98 -504 -873 301 1,896 180 113.21%
-
Tax Rate 38.08% 56.25% - - -78.11% 0.32% 78.05% -
Total Cost 57,188 50,598 48,908 60,777 56,022 50,920 45,260 16.85%
-
Net Worth 35,267 35,449 34,402 34,886 35,597 36,147 37,259 -3.59%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 35,267 35,449 34,402 34,886 35,597 36,147 37,259 -3.59%
NOSH 43,854 44,545 43,448 43,899 44,313 44,093 44,999 -1.70%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.97% 0.19% -1.04% -1.46% 0.53% 3.59% 0.40% -
ROE 1.59% 0.28% -1.47% -2.50% 0.85% 5.25% 0.48% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 131.69 113.81 111.41 136.46 127.10 119.78 100.98 19.34%
EPS 1.28 0.22 -1.16 -1.98 0.68 4.30 0.40 116.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8042 0.7958 0.7918 0.7947 0.8033 0.8198 0.828 -1.92%
Adjusted Per Share Value based on latest NOSH - 43,977
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.00 0.88 0.84 1.04 0.98 0.92 0.79 17.00%
EPS 0.01 0.00 -0.01 -0.02 0.01 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0062 0.006 0.0061 0.0062 0.0063 0.0065 -4.14%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.50 0.41 0.41 0.37 0.38 0.37 0.44 -
P/RPS 0.38 0.36 0.37 0.27 0.30 0.31 0.44 -9.30%
P/EPS 39.06 186.36 -35.34 -18.61 55.88 8.60 110.00 -49.82%
EY 2.56 0.54 -2.83 -5.37 1.79 11.62 0.91 99.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.52 0.47 0.47 0.45 0.53 11.01%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 28/02/06 29/11/05 29/08/05 27/05/05 -
Price 0.57 0.44 0.41 0.41 0.35 0.38 0.34 -
P/RPS 0.43 0.39 0.37 0.30 0.28 0.32 0.34 16.93%
P/EPS 44.53 200.00 -35.34 -20.62 51.47 8.84 85.00 -34.98%
EY 2.25 0.50 -2.83 -4.85 1.94 11.32 1.18 53.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.52 0.52 0.44 0.46 0.41 44.15%

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