[TWL] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 110.19%
YoY- 106.8%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,083 11 10,410 7,629 433 23,964 19,037 -77.15%
PBT 657 -9,932 -4,606 454 -926 -2,183 -1,477 -
Tax -198 -701 -6 -353 -65 -1,762 -518 -47.36%
NP 459 -10,633 -4,612 101 -991 -3,945 -1,995 -
-
NP to SH 459 -10,654 -4,612 101 -991 -3,894 -1,832 -
-
Tax Rate 30.14% - - 77.75% - - - -
Total Cost 1,624 10,644 15,022 7,528 1,424 27,909 21,032 -81.89%
-
Net Worth 23,391 22,882 26,404 52,786 30,390 31,691 30,735 -16.65%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 23,391 22,882 26,404 52,786 30,390 31,691 30,735 -16.65%
NOSH 44,134 44,005 44,007 74,347 44,044 44,016 40,441 6.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 22.04% -96,663.63% -44.30% 1.32% -228.87% -16.46% -10.48% -
ROE 1.96% -46.56% -17.47% 0.19% -3.26% -12.29% -5.96% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.72 0.02 23.65 10.26 0.98 54.44 47.07 -78.44%
EPS 1.04 -24.21 -10.48 0.23 -2.25 -4.53 -4.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.60 0.71 0.69 0.72 0.76 -21.37%
Adjusted Per Share Value based on latest NOSH - 46,975
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.03 0.00 0.17 0.12 0.01 0.38 0.31 -78.95%
EPS 0.01 -0.17 -0.07 0.00 -0.02 -0.06 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0038 0.0037 0.0042 0.0085 0.0049 0.0051 0.0049 -15.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.19 0.28 0.22 0.22 0.32 0.24 0.33 -
P/RPS 4.03 1,120.13 0.93 2.14 32.55 0.44 0.70 221.56%
P/EPS 18.27 -1.16 -2.10 161.95 -14.22 -2.71 -7.28 -
EY 5.47 -86.47 -47.64 0.62 -7.03 -36.86 -13.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.54 0.37 0.31 0.46 0.33 0.43 -11.18%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 28/11/08 -
Price 0.17 0.22 0.22 0.21 0.20 0.29 0.25 -
P/RPS 3.60 880.10 0.93 2.05 20.34 0.53 0.53 259.08%
P/EPS 16.35 -0.91 -2.10 154.58 -8.89 -3.28 -5.52 -
EY 6.12 -110.05 -47.64 0.65 -11.25 -30.51 -18.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.42 0.37 0.30 0.29 0.40 0.33 -2.03%

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