[TWL] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 238.89%
YoY- -80.62%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 15,844 18,893 17,964 13,247 12,101 17,661 15,835 0.03%
PBT 1,330 -348 568 123 -11 -1,182 -824 -
Tax -401 188 -196 52 -115 83 102 -
NP 929 -160 372 175 -126 -1,099 -722 -
-
NP to SH 930 -160 372 175 -126 -1,099 -722 -
-
Tax Rate 30.15% - 34.51% -42.28% - - - -
Total Cost 14,915 19,053 17,592 13,072 12,227 18,760 16,557 -6.73%
-
Net Worth 36,221 37,361 35,195 34,816 34,402 34,315 35,364 1.61%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 36,221 37,361 35,195 34,816 34,402 34,315 35,364 1.61%
NOSH 44,075 46,666 43,764 43,749 43,448 43,977 44,024 0.07%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.86% -0.85% 2.07% 1.32% -1.04% -6.22% -4.56% -
ROE 2.57% -0.43% 1.06% 0.50% -0.37% -3.20% -2.04% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.95 40.49 41.05 30.28 27.85 40.16 35.97 -0.03%
EPS 2.11 0.04 0.85 0.40 -0.29 -2.50 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8218 0.8006 0.8042 0.7958 0.7918 0.7803 0.8033 1.53%
Adjusted Per Share Value based on latest NOSH - 43,749
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.25 0.30 0.29 0.21 0.19 0.28 0.25 0.00%
EPS 0.01 0.00 0.01 0.00 0.00 -0.02 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0058 0.006 0.0056 0.0056 0.0055 0.0055 0.0057 1.16%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.78 0.54 0.50 0.41 0.41 0.37 0.38 -
P/RPS 2.17 1.33 1.22 1.35 1.47 0.92 1.06 61.29%
P/EPS 36.97 -157.50 58.82 102.50 -141.38 -14.81 -23.17 -
EY 2.71 -0.63 1.70 0.98 -0.71 -6.75 -4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.67 0.62 0.52 0.52 0.47 0.47 59.93%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 29/11/06 29/08/06 30/05/06 28/02/06 29/11/05 -
Price 0.60 0.66 0.57 0.44 0.41 0.41 0.35 -
P/RPS 1.67 1.63 1.39 1.45 1.47 1.02 0.97 43.69%
P/EPS 28.44 -192.50 67.06 110.00 -141.38 -16.41 -21.34 -
EY 3.52 -0.52 1.49 0.91 -0.71 -6.10 -4.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.82 0.71 0.55 0.52 0.53 0.44 40.18%

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