[TWL] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 59.2%
YoY- -61.61%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 23,964 25,382 33,642 32,620 57,473 63,926 65,556 -48.71%
PBT -2,183 -1,969 -2,544 3,116 1,847 4,890 3,978 -
Tax -1,762 -690 -844 -1,288 -950 -1,253 -1,340 19.92%
NP -3,945 -2,660 -3,388 1,828 897 3,637 2,638 -
-
NP to SH -3,894 -2,442 -2,970 1,428 897 3,497 2,560 -
-
Tax Rate - - - 41.34% 51.43% 25.62% 33.69% -
Total Cost 27,909 28,042 37,030 30,792 56,576 60,289 62,918 -41.69%
-
Net Worth 31,691 30,735 29,699 28,106 35,642 37,580 36,531 -9.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 31,691 30,735 29,699 28,106 35,642 37,580 36,531 -9.00%
NOSH 44,016 40,441 38,571 34,326 43,970 42,306 42,666 2.08%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -16.46% -10.48% -10.07% 5.60% 1.56% 5.69% 4.02% -
ROE -12.29% -7.95% -10.00% 5.08% 2.52% 9.31% 7.01% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 54.44 62.76 87.22 95.03 130.71 151.10 153.65 -49.77%
EPS -4.53 -6.04 -7.70 4.16 2.04 8.27 6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.76 0.77 0.8188 0.8106 0.8883 0.8562 -10.86%
Adjusted Per Share Value based on latest NOSH - 34,326
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 0.38 0.41 0.54 0.52 0.92 1.02 1.05 -49.05%
EPS -0.06 -0.04 -0.05 0.02 0.01 0.06 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0051 0.0049 0.0048 0.0045 0.0057 0.006 0.0058 -8.18%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.24 0.33 0.42 0.45 0.60 0.79 0.61 -
P/RPS 0.44 0.53 0.48 0.47 0.46 0.52 0.40 6.52%
P/EPS -2.71 -5.46 -5.45 10.82 29.41 9.56 10.17 -
EY -36.86 -18.30 -18.33 9.24 3.40 10.46 9.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.55 0.55 0.74 0.89 0.71 -39.85%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 30/05/08 29/02/08 29/11/07 30/08/07 -
Price 0.29 0.25 0.37 0.46 0.60 0.65 0.68 -
P/RPS 0.53 0.40 0.42 0.48 0.46 0.43 0.44 13.14%
P/EPS -3.28 -4.14 -4.81 11.06 29.41 7.86 11.33 -
EY -30.51 -24.16 -20.81 9.04 3.40 12.72 8.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.48 0.56 0.74 0.73 0.79 -36.34%

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