[TWL] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
11-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 104.6%
YoY- -31.01%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 21,604 11,636 14,830 17,229 22,803 20,097 19,357 7.57%
PBT -8,578 -5,549 -1,557 218 -1,955 -9,049 -2,054 158.65%
Tax 1,175 1,478 424 -129 22 1,627 2,054 -31.01%
NP -7,403 -4,071 -1,133 89 -1,933 -7,422 0 -
-
NP to SH -7,403 -4,071 -1,133 89 -1,933 -7,422 -2,018 137.29%
-
Tax Rate - - - 59.17% - - - -
Total Cost 29,007 15,707 15,963 17,140 24,736 27,519 19,357 30.85%
-
Net Worth 39,999 50,755 55,048 57,522 52,824 58,383 65,934 -28.27%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 39,999 50,755 55,048 57,522 52,824 58,383 65,934 -28.27%
NOSH 39,999 39,990 40,035 40,454 40,018 39,988 39,960 0.06%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -34.27% -34.99% -7.64% 0.52% -8.48% -36.93% 0.00% -
ROE -18.51% -8.02% -2.06% 0.15% -3.66% -12.71% -3.06% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 54.01 29.10 37.04 42.59 56.98 50.26 48.44 7.50%
EPS -18.51 -10.18 -2.83 0.22 -4.83 -18.56 -5.05 137.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.2692 1.375 1.4219 1.32 1.46 1.65 -28.31%
Adjusted Per Share Value based on latest NOSH - 40,454
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 0.35 0.19 0.24 0.28 0.36 0.32 0.31 8.40%
EPS -0.12 -0.07 -0.02 0.00 -0.03 -0.12 -0.03 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0064 0.0081 0.0088 0.0092 0.0084 0.0093 0.0105 -28.04%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.96 0.88 0.72 0.69 0.64 0.80 1.04 -
P/RPS 1.78 3.02 1.94 1.62 1.12 1.59 2.15 -11.79%
P/EPS -5.19 -8.64 -25.44 313.64 -13.25 -4.31 -20.59 -59.99%
EY -19.28 -11.57 -3.93 0.32 -7.55 -23.20 -4.86 149.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.69 0.52 0.49 0.48 0.55 0.63 32.31%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 26/08/03 11/07/03 28/02/03 29/11/02 30/08/02 -
Price 1.77 0.84 0.92 0.84 0.65 0.75 0.96 -
P/RPS 3.28 2.89 2.48 1.97 1.14 1.49 1.98 39.87%
P/EPS -9.56 -8.25 -32.51 381.82 -13.46 -4.04 -19.01 -36.68%
EY -10.46 -12.12 -3.08 0.26 -7.43 -24.75 -5.26 57.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.66 0.67 0.59 0.49 0.51 0.58 109.96%

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