[TWL] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -116.9%
YoY- 80.83%
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 14,074 16,327 16,989 19,353 16,730 13,988 10,984 17.91%
PBT -6,187 -570 36 -192 1,138 268 -4,127 30.89%
Tax -28 0 -1 0 -2 0 420 -
NP -6,215 -570 35 -192 1,136 268 -3,707 40.99%
-
NP to SH -6,215 -570 35 -192 1,136 268 -3,707 40.99%
-
Tax Rate - - 2.78% - 0.18% 0.00% - -
Total Cost 20,289 16,897 16,954 19,545 15,594 13,720 14,691 23.94%
-
Net Worth 302,567 296,139 302,007 297,919 274,832 235,511 229,057 20.32%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 302,567 296,139 302,007 297,919 274,832 235,511 229,057 20.32%
NOSH 1,398,460 1,269,260 1,269,260 1,175,379 900,344 541,844 441,844 115.11%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -44.16% -3.49% 0.21% -0.99% 6.79% 1.92% -33.75% -
ROE -2.05% -0.19% 0.01% -0.06% 0.41% 0.11% -1.62% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.07 1.49 1.91 2.53 2.80 2.85 2.69 -45.82%
EPS -0.47 -0.05 0.00 -0.03 0.20 0.04 -0.91 -35.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.27 0.34 0.39 0.46 0.48 0.56 -44.65%
Adjusted Per Share Value based on latest NOSH - 1,175,379
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.40 0.46 0.48 0.55 0.47 0.39 0.31 18.46%
EPS -0.18 -0.02 0.00 -0.01 0.03 0.01 -0.10 47.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0834 0.0851 0.0839 0.0774 0.0663 0.0645 20.32%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.09 0.05 0.055 0.07 0.09 0.07 0.10 -
P/RPS 8.41 3.36 2.88 2.76 3.21 2.46 3.72 71.99%
P/EPS -19.05 -96.21 1,395.83 -278.50 47.33 128.15 -11.03 43.80%
EY -5.25 -1.04 0.07 -0.36 2.11 0.78 -9.06 -30.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.19 0.16 0.18 0.20 0.15 0.18 67.20%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 25/11/19 27/08/19 29/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.045 0.075 0.055 0.05 0.075 0.09 0.08 -
P/RPS 4.21 5.04 2.88 1.97 2.68 3.16 2.98 25.82%
P/EPS -9.52 -144.32 1,395.83 -198.93 39.45 164.77 -8.83 5.12%
EY -10.50 -0.69 0.07 -0.50 2.54 0.61 -11.33 -4.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.28 0.16 0.13 0.16 0.19 0.14 26.76%

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