[TWL] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -10.06%
YoY- -18.59%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 133 3,085 6,478 14,110 10,445 17,526 6,897 -92.79%
PBT 1,789 261 -2,845 383 661 2,569 1,514 11.75%
Tax -1,473 -21 -27 55 -174 -2,287 -939 34.97%
NP 316 240 -2,872 438 487 282 575 -32.88%
-
NP to SH 316 240 -2,872 438 487 282 575 -32.88%
-
Tax Rate 82.34% 8.05% - -14.36% 26.32% 89.02% 62.02% -
Total Cost -183 2,845 9,350 13,672 9,958 17,244 6,322 -
-
Net Worth 90,850 78,857 67,217 71,957 70,006 75,199 68,999 20.11%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 90,850 78,857 67,217 71,957 70,006 75,199 68,999 20.11%
NOSH 395,000 342,857 305,531 312,857 304,375 313,333 287,499 23.56%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 237.59% 7.78% -44.33% 3.10% 4.66% 1.61% 8.34% -
ROE 0.35% 0.30% -4.27% 0.61% 0.70% 0.38% 0.83% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.03 0.90 2.12 4.51 3.43 5.59 2.40 -94.59%
EPS 0.08 0.07 -0.94 0.14 0.16 0.09 0.20 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.22 0.23 0.23 0.24 0.24 -2.79%
Adjusted Per Share Value based on latest NOSH - 312,857
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.00 0.05 0.10 0.23 0.17 0.28 0.11 -
EPS 0.01 0.00 -0.05 0.01 0.01 0.00 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0145 0.0126 0.0108 0.0115 0.0112 0.012 0.011 20.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.25 0.31 0.13 0.14 0.14 0.12 0.10 -
P/RPS 742.48 34.45 6.13 3.10 4.08 2.15 4.17 3054.98%
P/EPS 312.50 442.86 -13.83 100.00 87.50 133.33 50.00 238.92%
EY 0.32 0.23 -7.23 1.00 1.14 0.75 2.00 -70.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.35 0.59 0.61 0.61 0.50 0.42 88.74%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 18/11/11 -
Price 0.35 0.235 0.41 0.13 0.14 0.14 0.13 -
P/RPS 1,039.47 26.12 19.34 2.88 4.08 2.50 5.42 3215.02%
P/EPS 437.50 335.71 -43.62 92.86 87.50 155.56 65.00 256.07%
EY 0.23 0.30 -2.29 1.08 1.14 0.64 1.54 -71.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.02 1.86 0.57 0.61 0.58 0.54 99.23%

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