[TWL] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 106.51%
YoY- -73.2%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 38,140 27,486 27,436 26,804 10,655 12,236 8,772 165.67%
PBT 6,047 4,645 3,940 1,480 -7,192 -2,821 -210 -
Tax -4,515 -2,997 -2,618 -988 -368 -280 -420 384.98%
NP 1,532 1,648 1,322 492 -7,560 -3,101 -630 -
-
NP to SH 1,532 1,648 1,322 492 -7,560 -3,101 -630 -
-
Tax Rate 74.67% 64.52% 66.45% 66.76% - - - -
Total Cost 36,608 25,838 26,114 26,312 18,215 15,337 9,402 146.88%
-
Net Worth 69,828 67,418 46,658 42,171 8,448 10,380 112,437 -27.14%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 69,828 67,418 46,658 42,171 8,448 10,380 112,437 -27.14%
NOSH 303,600 280,909 194,411 175,714 35,203 38,446 43,749 262.54%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.02% 6.00% 4.82% 1.84% -70.95% -25.35% -7.18% -
ROE 2.19% 2.44% 2.83% 1.17% -89.48% -29.88% -0.56% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.56 9.78 14.11 15.25 30.27 31.83 20.05 -26.72%
EPS 0.50 0.59 0.68 0.28 -4.11 -8.07 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.24 0.24 0.24 0.27 2.57 -79.90%
Adjusted Per Share Value based on latest NOSH - 175,714
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.61 0.44 0.44 0.43 0.17 0.20 0.14 166.05%
EPS 0.02 0.03 0.02 0.01 -0.12 -0.05 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0112 0.0108 0.0075 0.0068 0.0014 0.0017 0.018 -27.05%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.12 0.10 0.14 0.17 0.14 0.12 0.22 -
P/RPS 0.96 1.02 0.99 1.11 0.46 0.38 1.10 -8.65%
P/EPS 23.78 17.05 20.59 60.71 -0.65 -1.49 -15.28 -
EY 4.21 5.87 4.86 1.65 -153.39 -67.22 -6.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.58 0.71 0.58 0.44 0.09 220.96%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 18/11/11 24/08/11 26/05/11 25/02/11 30/11/10 30/08/10 -
Price 0.14 0.13 0.13 0.14 0.16 0.16 0.12 -
P/RPS 1.11 1.33 0.92 0.92 0.53 0.50 0.60 50.53%
P/EPS 27.74 22.16 19.12 50.00 -0.75 -1.98 -8.33 -
EY 3.60 4.51 5.23 2.00 -134.22 -50.42 -12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.54 0.58 0.67 0.59 0.05 427.54%

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