[TWL] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -73.25%
YoY- -173.6%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 12,236 8,772 8,332 11 13,880 15,258 1,732 267.74%
PBT -2,821 -210 2,628 -9,932 -6,141 908 -3,704 -16.58%
Tax -280 -420 -792 -701 -8 -706 -260 5.05%
NP -3,101 -630 1,836 -10,633 -6,149 202 -3,964 -15.08%
-
NP to SH -3,101 -630 1,836 -10,654 -6,149 202 -3,964 -15.08%
-
Tax Rate - - 30.14% - - 77.75% - -
Total Cost 15,337 9,402 6,496 10,644 20,029 15,056 5,696 93.42%
-
Net Worth 10,380 112,437 23,391 22,882 26,404 52,786 30,390 -51.10%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 10,380 112,437 23,391 22,882 26,404 52,786 30,390 -51.10%
NOSH 38,446 43,749 44,134 44,005 44,007 74,347 44,044 -8.65%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -25.35% -7.18% 22.04% -96,663.63% -44.30% 1.32% -228.87% -
ROE -29.88% -0.56% 7.85% -46.56% -23.29% 0.38% -13.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 31.83 20.05 18.88 0.02 31.54 20.52 3.93 302.78%
EPS -8.07 -1.44 4.16 -24.21 -13.97 0.46 -9.00 -7.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 2.57 0.53 0.52 0.60 0.71 0.69 -46.47%
Adjusted Per Share Value based on latest NOSH - 45,470
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.20 0.14 0.13 0.00 0.22 0.24 0.03 253.81%
EPS -0.05 -0.01 0.03 -0.17 -0.10 0.00 -0.06 -11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0017 0.018 0.0037 0.0037 0.0042 0.0084 0.0049 -50.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.12 0.22 0.19 0.28 0.22 0.22 0.32 -
P/RPS 0.38 1.10 1.01 1,120.13 0.70 1.07 8.14 -87.01%
P/EPS -1.49 -15.28 4.57 -1.16 -1.57 80.97 -3.56 -44.01%
EY -67.22 -6.55 21.89 -86.47 -63.52 1.23 -28.13 78.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.09 0.36 0.54 0.37 0.31 0.46 -2.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 26/05/10 25/02/10 25/11/09 28/08/09 28/05/09 -
Price 0.16 0.12 0.17 0.22 0.22 0.21 0.20 -
P/RPS 0.50 0.60 0.90 880.10 0.70 1.02 5.09 -78.68%
P/EPS -1.98 -8.33 4.09 -0.91 -1.57 77.29 -2.22 -7.33%
EY -50.42 -12.00 24.47 -110.05 -63.52 1.29 -45.00 7.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.05 0.32 0.42 0.37 0.30 0.29 60.49%

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