[TWL] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 85.57%
YoY- -380.0%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 62,205 43,312 25,348 12,101 59,904 42,243 26,408 76.75%
PBT 332 680 112 -11 -1,055 127 951 -50.32%
Tax -71 -259 -63 -115 182 99 -3 719.57%
NP 261 421 49 -126 -873 226 948 -57.57%
-
NP to SH 261 421 49 -126 -873 226 948 -57.57%
-
Tax Rate 21.39% 38.09% 56.25% - - -77.95% 0.32% -
Total Cost 61,944 42,891 25,299 12,227 60,777 42,017 25,460 80.60%
-
Net Worth 35,177 35,267 35,449 34,402 34,886 35,597 36,147 -1.79%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 35,177 35,267 35,449 34,402 34,886 35,597 36,147 -1.79%
NOSH 43,939 43,854 44,545 43,448 43,899 44,313 44,093 -0.23%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.42% 0.97% 0.19% -1.04% -1.46% 0.53% 3.59% -
ROE 0.74% 1.19% 0.14% -0.37% -2.50% 0.63% 2.62% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 141.57 98.76 56.90 27.85 136.46 95.33 59.89 77.17%
EPS 0.59 0.96 0.11 -0.29 -1.98 0.51 2.15 -57.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8006 0.8042 0.7958 0.7918 0.7947 0.8033 0.8198 -1.56%
Adjusted Per Share Value based on latest NOSH - 43,448
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.00 0.69 0.41 0.19 0.96 0.68 0.42 78.02%
EPS 0.00 0.01 0.00 0.00 -0.01 0.00 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0057 0.0057 0.0055 0.0056 0.0057 0.0058 -2.30%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.54 0.50 0.41 0.41 0.37 0.38 0.37 -
P/RPS 0.38 0.51 0.72 1.47 0.27 0.40 0.62 -27.78%
P/EPS 90.91 52.08 372.73 -141.38 -18.61 74.51 17.21 202.39%
EY 1.10 1.92 0.27 -0.71 -5.37 1.34 5.81 -66.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.62 0.52 0.52 0.47 0.47 0.45 30.29%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 29/08/06 30/05/06 28/02/06 29/11/05 29/08/05 -
Price 0.66 0.57 0.44 0.41 0.41 0.35 0.38 -
P/RPS 0.47 0.58 0.77 1.47 0.30 0.37 0.63 -17.69%
P/EPS 111.11 59.38 400.00 -141.38 -20.62 68.63 17.67 239.53%
EY 0.90 1.68 0.25 -0.71 -4.85 1.46 5.66 -70.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.71 0.55 0.52 0.52 0.44 0.46 46.86%

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