[TWL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 12.33%
YoY- -211.42%
Quarter Report
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,715 33,136 34,251 34,118 31,033 24,555 10,445 -49.76%
PBT 1,342 13,312 249 -1,540 -1,801 1,044 611 68.88%
Tax -304 -11,069 -1,640 -167 -146 -119 -124 81.71%
NP 1,038 2,243 -1,391 -1,707 -1,947 925 487 65.54%
-
NP to SH 1,038 2,243 -1,391 -1,707 -1,947 925 487 65.54%
-
Tax Rate 22.65% 83.15% 658.63% - - 11.40% 20.29% -
Total Cost 2,677 30,893 35,642 35,825 32,980 23,630 9,958 -58.31%
-
Net Worth 92,266 92,813 86,467 83,534 66,928 70,916 70,006 20.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 92,266 92,813 86,467 83,534 66,928 70,916 70,006 20.18%
NOSH 384,444 382,526 395,000 363,191 304,218 308,333 304,375 16.83%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 27.94% 6.77% -4.06% -5.00% -6.27% 3.77% 4.66% -
ROE 1.13% 2.42% -1.61% -2.04% -2.91% 1.30% 0.70% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.97 8.57 9.11 9.39 10.20 7.96 3.43 -56.88%
EPS 0.27 0.58 -0.37 -0.47 0.64 0.30 0.16 41.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.23 0.23 0.22 0.23 0.23 2.87%
Adjusted Per Share Value based on latest NOSH - 342,857
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.10 0.93 0.96 0.96 0.87 0.69 0.29 -50.79%
EPS 0.03 0.06 -0.04 -0.05 -0.05 0.03 0.01 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.0261 0.0244 0.0235 0.0189 0.02 0.0197 20.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.23 0.225 0.25 0.31 0.13 0.14 0.14 -
P/RPS 23.80 2.63 2.74 3.30 1.27 1.76 4.08 223.70%
P/EPS 85.19 38.79 -67.57 -65.96 -20.31 46.67 87.50 -1.76%
EY 1.17 2.58 -1.48 -1.52 -4.92 2.14 1.14 1.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.94 1.09 1.35 0.59 0.61 0.61 35.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 29/08/13 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 -
Price 0.26 0.22 0.35 0.235 0.41 0.13 0.14 -
P/RPS 26.91 2.57 3.84 2.50 4.02 1.63 4.08 251.29%
P/EPS 96.30 37.93 -94.59 -50.00 -64.06 43.33 87.50 6.59%
EY 1.04 2.64 -1.06 -2.00 -1.56 2.31 1.14 -5.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.92 1.52 1.02 1.86 0.57 0.61 46.30%

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