[TWL] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -59.42%
YoY- -534.11%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 13,880 15,258 1,732 23,964 25,382 33,642 32,620 -43.39%
PBT -6,141 908 -3,704 -2,183 -1,969 -2,544 3,116 -
Tax -8 -706 -260 -1,762 -690 -844 -1,288 -96.61%
NP -6,149 202 -3,964 -3,945 -2,660 -3,388 1,828 -
-
NP to SH -6,149 202 -3,964 -3,894 -2,442 -2,970 1,428 -
-
Tax Rate - 77.75% - - - - 41.34% -
Total Cost 20,029 15,056 5,696 27,909 28,042 37,030 30,792 -24.90%
-
Net Worth 26,404 52,786 30,390 31,691 30,735 29,699 28,106 -4.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 26,404 52,786 30,390 31,691 30,735 29,699 28,106 -4.07%
NOSH 44,007 74,347 44,044 44,016 40,441 38,571 34,326 17.99%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -44.30% 1.32% -228.87% -16.46% -10.48% -10.07% 5.60% -
ROE -23.29% 0.38% -13.04% -12.29% -7.95% -10.00% 5.08% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 31.54 20.52 3.93 54.44 62.76 87.22 95.03 -52.03%
EPS -13.97 0.46 -9.00 -4.53 -6.04 -7.70 4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.71 0.69 0.72 0.76 0.77 0.8188 -18.70%
Adjusted Per Share Value based on latest NOSH - 44,014
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.22 0.24 0.03 0.38 0.41 0.54 0.52 -43.61%
EPS -0.10 0.00 -0.06 -0.06 -0.04 -0.05 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0042 0.0085 0.0049 0.0051 0.0049 0.0048 0.0045 -4.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.22 0.22 0.32 0.24 0.33 0.42 0.45 -
P/RPS 0.70 1.07 8.14 0.44 0.53 0.48 0.47 30.38%
P/EPS -1.57 80.97 -3.56 -2.71 -5.46 -5.45 10.82 -
EY -63.52 1.23 -28.13 -36.86 -18.30 -18.33 9.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.31 0.46 0.33 0.43 0.55 0.55 -23.20%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 28/05/09 27/02/09 28/11/08 28/08/08 30/05/08 -
Price 0.22 0.21 0.20 0.29 0.25 0.37 0.46 -
P/RPS 0.70 1.02 5.09 0.53 0.40 0.42 0.48 28.56%
P/EPS -1.57 77.29 -2.22 -3.28 -4.14 -4.81 11.06 -
EY -63.52 1.29 -45.00 -30.51 -24.16 -20.81 9.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.29 0.40 0.33 0.48 0.56 -24.12%

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