[TWL] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -1118.66%
YoY- -222.1%
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 10,756 9,000 9,363 6,973 9,170 15,008 15,703 -22.24%
PBT 440 604 -6,181 -11,406 -936 468 -1,892 -
Tax 176 0 90 0 0 0 -124 -
NP 616 604 -6,091 -11,406 -936 468 -2,016 -
-
NP to SH 616 604 -6,091 -11,406 -936 468 -2,016 -
-
Tax Rate -40.00% 0.00% - - - 0.00% - -
Total Cost 10,140 8,396 15,454 18,379 10,106 14,540 17,719 -31.00%
-
Net Worth 231,304 211,400 220,795 206,975 208,590 208,590 204,321 8.59%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 231,304 211,400 220,795 206,975 208,590 208,590 204,321 8.59%
NOSH 1,652,178 1,510,000 1,471,970 1,379,838 1,390,600 1,390,600 1,362,142 13.69%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.73% 6.71% -65.05% -163.58% -10.21% 3.12% -12.84% -
ROE 0.27% 0.29% -2.76% -5.51% -0.45% 0.22% -0.99% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.65 0.60 0.64 0.51 0.66 1.08 1.15 -31.56%
EPS 0.04 0.04 -0.41 -0.83 -0.06 0.04 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.15 0.15 0.15 0.15 -4.48%
Adjusted Per Share Value based on latest NOSH - 1,394,310
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.29 0.24 0.25 0.19 0.25 0.40 0.42 -21.82%
EPS 0.02 0.02 -0.16 -0.31 -0.03 0.01 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.062 0.0567 0.0592 0.0555 0.0559 0.0559 0.0548 8.55%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.04 0.06 0.065 0.05 0.045 0.05 0.05 -
P/RPS 6.14 10.07 10.22 9.89 6.82 4.63 4.34 25.94%
P/EPS 107.28 150.00 -15.71 -6.05 -66.86 148.57 -33.78 -
EY 0.93 0.67 -6.37 -16.53 -1.50 0.67 -2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.43 0.43 0.33 0.30 0.33 0.33 -8.23%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 27/11/17 25/08/17 30/05/17 28/02/17 24/11/16 29/08/16 -
Price 0.045 0.045 0.06 0.065 0.04 0.045 0.05 -
P/RPS 6.91 7.55 9.43 12.86 6.07 4.17 4.34 36.23%
P/EPS 120.69 112.50 -14.50 -7.86 -59.43 133.71 -33.78 -
EY 0.83 0.89 -6.90 -12.72 -1.68 0.75 -2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.40 0.43 0.27 0.30 0.33 -2.02%

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