[TWL] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -262.55%
YoY- 91.22%
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 16,730 13,988 10,984 12,240 10,756 9,000 9,363 47.09%
PBT 1,138 268 -4,127 -1,118 440 604 -6,181 -
Tax -2 0 420 117 176 0 90 -
NP 1,136 268 -3,707 -1,001 616 604 -6,091 -
-
NP to SH 1,136 268 -3,707 -1,001 616 604 -6,091 -
-
Tax Rate 0.18% 0.00% - - -40.00% 0.00% - -
Total Cost 15,594 13,720 14,691 13,241 10,140 8,396 15,454 0.60%
-
Net Worth 274,832 235,511 229,057 223,428 231,304 211,400 220,795 15.66%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 274,832 235,511 229,057 223,428 231,304 211,400 220,795 15.66%
NOSH 900,344 541,844 441,844 1,718,678 1,652,178 1,510,000 1,471,970 -27.87%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.79% 1.92% -33.75% -8.18% 5.73% 6.71% -65.05% -
ROE 0.41% 0.11% -1.62% -0.45% 0.27% 0.29% -2.76% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.80 2.85 2.69 0.71 0.65 0.60 0.64 166.77%
EPS 0.20 0.04 -0.91 -0.05 0.04 0.04 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.48 0.56 0.13 0.14 0.14 0.15 110.64%
Adjusted Per Share Value based on latest NOSH - 1,718,678
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.47 0.39 0.31 0.34 0.30 0.25 0.26 48.23%
EPS 0.03 0.01 -0.10 -0.03 0.02 0.02 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0774 0.0663 0.0645 0.0629 0.0652 0.0595 0.0622 15.64%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.09 0.07 0.10 0.03 0.04 0.06 0.065 -
P/RPS 3.21 2.46 3.72 4.21 6.14 10.07 10.22 -53.69%
P/EPS 47.33 128.15 -11.03 -51.49 107.28 150.00 -15.71 -
EY 2.11 0.78 -9.06 -1.94 0.93 0.67 -6.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.18 0.23 0.29 0.43 0.43 -39.88%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 30/05/18 27/02/18 27/11/17 25/08/17 -
Price 0.075 0.09 0.08 0.025 0.045 0.045 0.06 -
P/RPS 2.68 3.16 2.98 3.51 6.91 7.55 9.43 -56.67%
P/EPS 39.45 164.77 -8.83 -42.91 120.69 112.50 -14.50 -
EY 2.54 0.61 -11.33 -2.33 0.83 0.89 -6.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.14 0.19 0.32 0.32 0.40 -45.62%

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