[TWL] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -125.35%
YoY- 80.83%
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 19,939 19,049 16,989 14,515 8,365 3,497 10,984 48.64%
PBT -8,765 -665 36 -144 569 67 -4,127 64.99%
Tax -40 0 -1 0 -1 0 420 -
NP -8,805 -665 35 -144 568 67 -3,707 77.74%
-
NP to SH -8,805 -665 35 -144 568 67 -3,707 77.74%
-
Tax Rate - - 2.78% - 0.18% 0.00% - -
Total Cost 28,744 19,714 16,954 14,659 7,797 3,430 14,691 56.24%
-
Net Worth 302,567 296,139 302,007 297,919 274,832 235,511 229,057 20.32%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 302,567 296,139 302,007 297,919 274,832 235,511 229,057 20.32%
NOSH 1,398,460 1,269,260 1,269,260 1,175,379 900,344 541,844 441,844 115.11%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -44.16% -3.49% 0.21% -0.99% 6.79% 1.92% -33.75% -
ROE -2.91% -0.22% 0.01% -0.05% 0.21% 0.03% -1.62% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.52 1.74 1.91 1.90 1.40 0.71 2.69 -31.58%
EPS -0.67 -0.06 0.00 -0.02 0.10 0.01 -0.91 -18.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.27 0.34 0.39 0.46 0.48 0.56 -44.65%
Adjusted Per Share Value based on latest NOSH - 1,175,379
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.56 0.54 0.48 0.41 0.24 0.10 0.31 48.16%
EPS -0.25 -0.02 0.00 0.00 0.02 0.00 -0.10 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0834 0.0851 0.0839 0.0774 0.0663 0.0645 20.32%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.09 0.05 0.055 0.07 0.09 0.07 0.10 -
P/RPS 5.94 2.88 2.88 3.68 6.43 9.82 3.72 36.49%
P/EPS -13.45 -82.47 1,395.83 -371.34 94.67 512.62 -11.03 14.09%
EY -7.44 -1.21 0.07 -0.27 1.06 0.20 -9.06 -12.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.19 0.16 0.18 0.20 0.15 0.18 67.20%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 25/11/19 27/08/19 29/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.045 0.075 0.055 0.05 0.075 0.09 0.08 -
P/RPS 2.97 4.32 2.88 2.63 5.36 12.63 2.98 -0.22%
P/EPS -6.72 -123.70 1,395.83 -265.24 78.89 659.08 -8.83 -16.60%
EY -14.87 -0.81 0.07 -0.38 1.27 0.15 -11.33 19.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.28 0.16 0.13 0.16 0.19 0.14 26.76%

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