[TWL] QoQ Annualized Quarter Result on 31-Mar-2020

Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- -101.89%
YoY- -6435.42%
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,370 1,520 776 1,296 14,074 16,327 16,989 -81.19%
PBT -7,185 -7,490 -8,476 -12,548 -6,187 -570 36 -
Tax 56 0 0 0 -28 0 -1 -
NP -7,129 -7,490 -8,476 -12,548 -6,215 -570 35 -
-
NP to SH -7,129 -7,490 -8,476 -12,548 -6,215 -570 35 -
-
Tax Rate - - - - - - 2.78% -
Total Cost 8,499 9,010 9,252 13,844 20,289 16,897 16,954 -36.76%
-
Net Worth 293,772 293,772 293,772 307,589 302,567 296,139 302,007 -1.81%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 293,772 293,772 293,772 307,589 302,567 296,139 302,007 -1.81%
NOSH 1,468,640 1,468,640 1,468,640 1,464,710 1,398,460 1,269,260 1,269,260 10.16%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -520.30% -492.81% -1,092.27% -968.21% -44.16% -3.49% 0.21% -
ROE -2.43% -2.55% -2.89% -4.08% -2.05% -0.19% 0.01% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.09 0.10 0.05 0.09 1.07 1.49 1.91 -86.83%
EPS -0.48 -0.51 -0.58 -0.84 -0.47 -0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.21 0.23 0.27 0.34 -29.68%
Adjusted Per Share Value based on latest NOSH - 1,464,710
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.04 0.04 0.02 0.04 0.40 0.46 0.48 -80.77%
EPS -0.20 -0.21 -0.24 -0.35 -0.18 -0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.0827 0.0827 0.0866 0.0852 0.0834 0.0851 -1.88%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.12 0.08 0.075 0.055 0.09 0.05 0.055 -
P/RPS 128.64 77.31 141.96 62.16 8.41 3.36 2.88 1144.48%
P/EPS -24.72 -15.69 -13.00 -6.42 -19.05 -96.21 1,395.83 -
EY -4.04 -6.37 -7.69 -15.58 -5.25 -1.04 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.40 0.38 0.26 0.39 0.19 0.16 140.40%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 30/11/20 28/08/20 30/06/20 28/02/20 25/11/19 27/08/19 -
Price 0.11 0.115 0.09 0.075 0.045 0.075 0.055 -
P/RPS 117.92 111.13 170.36 84.76 4.21 5.04 2.88 1074.65%
P/EPS -22.66 -22.55 -15.60 -8.75 -9.52 -144.32 1,395.83 -
EY -4.41 -4.43 -6.41 -11.42 -10.50 -0.69 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.45 0.36 0.20 0.28 0.16 126.91%

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