[TWL] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -143.01%
YoY- 85.44%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 15,167 16,934 15,844 18,893 17,964 13,247 12,101 16.23%
PBT 1,679 659 1,330 -348 568 123 -11 -
Tax -270 -269 -401 188 -196 52 -115 76.55%
NP 1,409 390 929 -160 372 175 -126 -
-
NP to SH 1,343 350 930 -160 372 175 -126 -
-
Tax Rate 16.08% 40.82% 30.15% - 34.51% -42.28% - -
Total Cost 13,758 16,544 14,915 19,053 17,592 13,072 12,227 8.17%
-
Net Worth 37,280 33,670 36,221 37,361 35,195 34,816 34,402 5.49%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 37,280 33,670 36,221 37,361 35,195 34,816 34,402 5.49%
NOSH 41,968 39,325 44,075 46,666 43,764 43,749 43,448 -2.28%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.29% 2.30% 5.86% -0.85% 2.07% 1.32% -1.04% -
ROE 3.60% 1.04% 2.57% -0.43% 1.06% 0.50% -0.37% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 36.14 43.06 35.95 40.49 41.05 30.28 27.85 18.95%
EPS 3.20 0.89 2.11 0.04 0.85 0.40 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8883 0.8562 0.8218 0.8006 0.8042 0.7958 0.7918 7.96%
Adjusted Per Share Value based on latest NOSH - 46,666
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.24 0.27 0.25 0.30 0.29 0.21 0.19 16.83%
EPS 0.02 0.01 0.01 0.00 0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.0054 0.0058 0.006 0.0056 0.0056 0.0055 5.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.79 0.61 0.78 0.54 0.50 0.41 0.41 -
P/RPS 2.19 1.42 2.17 1.33 1.22 1.35 1.47 30.41%
P/EPS 24.69 68.54 36.97 -157.50 58.82 102.50 -141.38 -
EY 4.05 1.46 2.71 -0.63 1.70 0.98 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.71 0.95 0.67 0.62 0.52 0.52 43.03%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 31/05/07 28/02/07 29/11/06 29/08/06 30/05/06 -
Price 0.65 0.68 0.60 0.66 0.57 0.44 0.41 -
P/RPS 1.80 1.58 1.67 1.63 1.39 1.45 1.47 14.44%
P/EPS 20.31 76.40 28.44 -192.50 67.06 110.00 -141.38 -
EY 4.92 1.31 3.52 -0.52 1.49 0.91 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.73 0.82 0.71 0.55 0.52 25.34%

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