[TWL] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -62.37%
YoY- 100.0%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 8,155 9,528 15,167 16,934 15,844 18,893 17,964 -40.90%
PBT 779 -1,821 1,679 659 1,330 -348 568 23.41%
Tax -322 -10 -270 -269 -401 188 -196 39.18%
NP 457 -1,831 1,409 390 929 -160 372 14.69%
-
NP to SH 357 -1,831 1,343 350 930 -160 372 -2.70%
-
Tax Rate 41.34% - 16.08% 40.82% 30.15% - 34.51% -
Total Cost 7,698 11,359 13,758 16,544 14,915 19,053 17,592 -42.33%
-
Net Worth 28,106 35,678 37,280 33,670 36,221 37,361 35,195 -13.91%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 28,106 35,678 37,280 33,670 36,221 37,361 35,195 -13.91%
NOSH 34,326 44,014 41,968 39,325 44,075 46,666 43,764 -14.93%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.60% -19.22% 9.29% 2.30% 5.86% -0.85% 2.07% -
ROE 1.27% -5.13% 3.60% 1.04% 2.57% -0.43% 1.06% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 23.76 21.65 36.14 43.06 35.95 40.49 41.05 -30.52%
EPS 1.04 -4.16 3.20 0.89 2.11 0.04 0.85 14.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8188 0.8106 0.8883 0.8562 0.8218 0.8006 0.8042 1.20%
Adjusted Per Share Value based on latest NOSH - 39,325
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.14 0.17 0.26 0.30 0.28 0.33 0.31 -41.10%
EPS 0.01 -0.03 0.02 0.01 0.02 0.00 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0062 0.0065 0.0059 0.0063 0.0065 0.0061 -13.57%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.45 0.60 0.79 0.61 0.78 0.54 0.50 -
P/RPS 1.89 2.77 2.19 1.42 2.17 1.33 1.22 33.85%
P/EPS 43.27 -14.42 24.69 68.54 36.97 -157.50 58.82 -18.49%
EY 2.31 -6.93 4.05 1.46 2.71 -0.63 1.70 22.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.74 0.89 0.71 0.95 0.67 0.62 -7.66%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 29/11/07 30/08/07 31/05/07 28/02/07 29/11/06 -
Price 0.46 0.60 0.65 0.68 0.60 0.66 0.57 -
P/RPS 1.94 2.77 1.80 1.58 1.67 1.63 1.39 24.86%
P/EPS 44.23 -14.42 20.31 76.40 28.44 -192.50 67.06 -24.20%
EY 2.26 -6.93 4.92 1.31 3.52 -0.52 1.49 31.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.74 0.73 0.79 0.73 0.82 0.71 -14.62%

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