[TWL] QoQ Annualized Quarter Result on 31-Mar-2013

Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- 30.15%
YoY- -161.21%
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 9,576 14,860 33,136 29,358 34,118 41,377 49,110 -66.27%
PBT 2,876 5,368 13,312 213 -1,540 -2,401 2,088 23.72%
Tax -608 -1,216 -11,069 -1,405 -167 -194 -238 86.55%
NP 2,268 4,152 2,243 -1,192 -1,707 -2,596 1,850 14.50%
-
NP to SH 2,268 4,152 2,243 -1,192 -1,707 -2,596 1,850 14.50%
-
Tax Rate 21.14% 22.65% 83.15% 659.62% - - 11.40% -
Total Cost 7,308 10,708 30,893 30,550 35,825 43,973 47,260 -71.09%
-
Net Worth 166,319 92,266 92,813 86,467 83,534 66,928 70,916 76.24%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 166,319 92,266 92,813 86,467 83,534 66,928 70,916 76.24%
NOSH 755,999 384,444 382,526 395,000 363,191 304,218 308,333 81.53%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 23.68% 27.94% 6.77% -4.06% -5.00% -6.27% 3.77% -
ROE 1.36% 4.50% 2.42% -1.38% -2.04% -3.88% 2.61% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.27 3.87 8.57 7.81 9.39 13.60 15.93 -81.39%
EPS 0.30 1.08 0.58 -0.32 -0.47 0.85 0.60 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.24 0.23 0.23 0.22 0.23 -2.91%
Adjusted Per Share Value based on latest NOSH - 395,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.27 0.42 0.93 0.83 0.96 1.17 1.38 -66.19%
EPS 0.06 0.12 0.06 -0.03 -0.05 -0.07 0.05 12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0468 0.026 0.0261 0.0244 0.0235 0.0189 0.02 75.98%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.14 0.23 0.225 0.25 0.31 0.13 0.14 -
P/RPS 11.05 5.95 2.63 3.20 3.30 0.96 0.88 437.75%
P/EPS 46.67 21.30 38.79 -78.83 -65.96 -15.23 23.33 58.56%
EY 2.14 4.70 2.58 -1.27 -1.52 -6.56 4.29 -37.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.96 0.94 1.09 1.35 0.59 0.61 3.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 29/08/13 27/05/13 28/02/13 30/11/12 29/08/12 -
Price 0.15 0.26 0.22 0.35 0.235 0.41 0.13 -
P/RPS 11.84 6.73 2.57 4.48 2.50 3.01 0.82 490.08%
P/EPS 50.00 24.07 37.93 -110.36 -50.00 -48.05 21.67 74.34%
EY 2.00 4.15 2.64 -0.91 -2.00 -2.08 4.62 -42.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.08 0.92 1.52 1.02 1.86 0.57 12.44%

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