[TWL] QoQ Quarter Result on 30-Sep-2018

Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018
Profit Trend
QoQ- 102.34%
YoY- -55.63%
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,473 6,151 4,868 3,497 1,804 3,802 3,128 -14.53%
PBT 179 -712 502 67 -3,288 -1,059 69 89.13%
Tax 0 0 -1 0 420 0 88 -
NP 179 -712 501 67 -2,868 -1,059 157 9.16%
-
NP to SH 179 -712 501 67 -2,868 -1,059 157 9.16%
-
Tax Rate 0.00% - 0.20% 0.00% - - -127.54% -
Total Cost 2,294 6,863 4,367 3,430 4,672 4,861 2,971 -15.87%
-
Net Worth 302,007 297,919 274,832 235,511 229,057 223,428 231,304 19.51%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 302,007 297,919 274,832 235,511 229,057 223,428 231,304 19.51%
NOSH 1,269,260 1,175,379 900,344 541,844 441,844 1,718,678 1,652,178 -16.15%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.24% -11.58% 10.29% 1.92% -158.98% -27.85% 5.02% -
ROE 0.06% -0.24% 0.18% 0.03% -1.25% -0.47% 0.07% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.28 0.81 0.81 0.71 0.44 0.22 0.19 29.59%
EPS 0.02 -0.09 0.08 0.01 -0.70 -0.06 0.01 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.39 0.46 0.48 0.56 0.13 0.14 80.96%
Adjusted Per Share Value based on latest NOSH - 541,844
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.07 0.16 0.13 0.09 0.05 0.10 0.08 -8.53%
EPS 0.00 -0.02 0.01 0.00 -0.08 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.081 0.0799 0.0737 0.0631 0.0614 0.0599 0.062 19.56%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.055 0.07 0.09 0.07 0.10 0.03 0.04 -
P/RPS 19.76 8.69 11.05 9.82 22.67 13.56 21.13 -4.38%
P/EPS 272.93 -75.10 107.33 512.62 -14.26 -48.69 420.94 -25.14%
EY 0.37 -1.33 0.93 0.20 -7.01 -2.05 0.24 33.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.20 0.15 0.18 0.23 0.29 -32.80%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 29/05/19 28/02/19 30/11/18 30/08/18 30/05/18 27/02/18 -
Price 0.055 0.05 0.075 0.09 0.08 0.025 0.045 -
P/RPS 19.76 6.21 9.20 12.63 18.14 11.30 23.77 -11.61%
P/EPS 272.93 -53.64 89.44 659.08 -11.41 -40.57 473.55 -30.81%
EY 0.37 -1.86 1.12 0.15 -8.76 -2.46 0.21 46.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.13 0.16 0.19 0.14 0.19 0.32 -37.08%

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