[TWL] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 283.71%
YoY- 261.02%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 8,666 8,155 9,528 15,167 16,934 15,844 18,893 -40.55%
PBT -2,050 779 -1,821 1,679 659 1,330 -348 226.52%
Tax -100 -322 -10 -270 -269 -401 188 -
NP -2,150 457 -1,831 1,409 390 929 -160 466.10%
-
NP to SH -1,841 357 -1,831 1,343 350 930 -160 410.42%
-
Tax Rate - 41.34% - 16.08% 40.82% 30.15% - -
Total Cost 10,816 7,698 11,359 13,758 16,544 14,915 19,053 -31.46%
-
Net Worth 29,048 28,106 35,678 37,280 33,670 36,221 37,361 -15.45%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 29,048 28,106 35,678 37,280 33,670 36,221 37,361 -15.45%
NOSH 37,725 34,326 44,014 41,968 39,325 44,075 46,666 -13.23%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -24.81% 5.60% -19.22% 9.29% 2.30% 5.86% -0.85% -
ROE -6.34% 1.27% -5.13% 3.60% 1.04% 2.57% -0.43% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.97 23.76 21.65 36.14 43.06 35.95 40.49 -31.49%
EPS -4.88 1.04 -4.16 3.20 0.89 2.11 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.8188 0.8106 0.8883 0.8562 0.8218 0.8006 -2.56%
Adjusted Per Share Value based on latest NOSH - 41,968
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.15 0.14 0.17 0.26 0.29 0.28 0.33 -40.91%
EPS -0.03 0.01 -0.03 0.02 0.01 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0051 0.0049 0.0062 0.0065 0.0059 0.0063 0.0065 -14.94%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.42 0.45 0.60 0.79 0.61 0.78 0.54 -
P/RPS 1.83 1.89 2.77 2.19 1.42 2.17 1.33 23.73%
P/EPS -8.61 43.27 -14.42 24.69 68.54 36.97 -157.50 -85.62%
EY -11.62 2.31 -6.93 4.05 1.46 2.71 -0.63 599.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.74 0.89 0.71 0.95 0.67 -12.33%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 29/02/08 29/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.37 0.46 0.60 0.65 0.68 0.60 0.66 -
P/RPS 1.61 1.94 2.77 1.80 1.58 1.67 1.63 -0.82%
P/EPS -7.58 44.23 -14.42 20.31 76.40 28.44 -192.50 -88.44%
EY -13.19 2.26 -6.93 4.92 1.31 3.52 -0.52 765.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.74 0.73 0.79 0.73 0.82 -30.04%

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