[TWL] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -97.27%
YoY- -88.94%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 77,833 55,030 34,932 15,576 86,530 78,440 50,244 33.77%
PBT -12,438 -10,508 -1,458 597 6,136 4,374 3,810 -
Tax 1,358 1,161 3,348 -468 -1,414 -1,213 -989 -
NP -11,080 -9,347 1,890 129 4,722 3,161 2,821 -
-
NP to SH -11,080 -9,347 1,890 129 4,722 3,161 2,821 -
-
Tax Rate - - - 78.39% 23.04% 27.73% 25.96% -
Total Cost 88,913 64,377 33,042 15,447 81,808 75,279 47,423 51.87%
-
Net Worth 56,730 58,406 65,930 68,531 67,971 65,220 64,822 -8.48%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 599 - - -
Div Payout % - - - - 12.70% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 56,730 58,406 65,930 68,531 67,971 65,220 64,822 -8.48%
NOSH 40,007 40,004 39,957 40,312 39,983 40,012 40,014 -0.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -14.24% -16.99% 5.41% 0.83% 5.46% 4.03% 5.61% -
ROE -19.53% -16.00% 2.87% 0.19% 6.95% 4.85% 4.35% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 194.55 137.56 87.42 38.64 216.42 196.04 125.57 33.78%
EPS -27.70 -23.37 -4.73 0.32 11.81 7.90 7.05 -
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.418 1.46 1.65 1.70 1.70 1.63 1.62 -8.47%
Adjusted Per Share Value based on latest NOSH - 40,312
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1.25 0.88 0.56 0.25 1.39 1.26 0.81 33.43%
EPS -0.18 -0.15 0.03 0.00 0.08 0.05 0.05 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.0091 0.0094 0.0106 0.011 0.0109 0.0105 0.0104 -8.49%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.64 0.80 1.04 1.25 1.32 1.02 0.90 -
P/RPS 0.33 0.58 1.19 3.24 0.61 0.52 0.72 -40.46%
P/EPS -2.31 -3.42 21.99 390.63 11.18 12.91 12.77 -
EY -43.27 -29.21 4.55 0.26 8.95 7.75 7.83 -
DY 0.00 0.00 0.00 0.00 1.14 0.00 0.00 -
P/NAPS 0.45 0.55 0.63 0.74 0.78 0.63 0.56 -13.53%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 16/11/01 16/08/01 -
Price 0.65 0.75 0.96 1.12 1.17 1.41 1.10 -
P/RPS 0.33 0.55 1.10 2.90 0.54 0.72 0.88 -47.90%
P/EPS -2.35 -3.21 20.30 350.00 9.91 17.85 15.60 -
EY -42.61 -31.15 4.93 0.29 10.09 5.60 6.41 -
DY 0.00 0.00 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 0.46 0.51 0.58 0.66 0.69 0.87 0.68 -22.88%

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