[TWL] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 88.54%
YoY- -380.0%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 18,893 17,964 13,247 12,101 17,661 15,835 15,048 16.33%
PBT -348 568 123 -11 -1,182 -824 746 -
Tax 188 -196 52 -115 83 102 157 12.72%
NP -160 372 175 -126 -1,099 -722 903 -
-
NP to SH -160 372 175 -126 -1,099 -722 903 -
-
Tax Rate - 34.51% -42.28% - - - -21.05% -
Total Cost 19,053 17,592 13,072 12,227 18,760 16,557 14,145 21.90%
-
Net Worth 37,361 35,195 34,816 34,402 34,315 35,364 36,111 2.28%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 37,361 35,195 34,816 34,402 34,315 35,364 36,111 2.28%
NOSH 46,666 43,764 43,749 43,448 43,977 44,024 44,048 3.91%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -0.85% 2.07% 1.32% -1.04% -6.22% -4.56% 6.00% -
ROE -0.43% 1.06% 0.50% -0.37% -3.20% -2.04% 2.50% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 40.49 41.05 30.28 27.85 40.16 35.97 34.16 11.96%
EPS 0.04 0.85 0.40 -0.29 -2.50 -1.64 2.05 -92.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8006 0.8042 0.7958 0.7918 0.7803 0.8033 0.8198 -1.56%
Adjusted Per Share Value based on latest NOSH - 43,448
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.33 0.31 0.23 0.21 0.31 0.28 0.26 17.17%
EPS 0.00 0.01 0.00 0.00 -0.02 -0.01 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0065 0.0061 0.0061 0.006 0.006 0.0061 0.0063 2.09%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.54 0.50 0.41 0.41 0.37 0.38 0.37 -
P/RPS 1.33 1.22 1.35 1.47 0.92 1.06 1.08 14.84%
P/EPS -157.50 58.82 102.50 -141.38 -14.81 -23.17 18.05 -
EY -0.63 1.70 0.98 -0.71 -6.75 -4.32 5.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.62 0.52 0.52 0.47 0.47 0.45 30.29%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 29/08/06 30/05/06 28/02/06 29/11/05 29/08/05 -
Price 0.66 0.57 0.44 0.41 0.41 0.35 0.38 -
P/RPS 1.63 1.39 1.45 1.47 1.02 0.97 1.11 29.10%
P/EPS -192.50 67.06 110.00 -141.38 -16.41 -21.34 18.54 -
EY -0.52 1.49 0.91 -0.71 -6.10 -4.69 5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.71 0.55 0.52 0.53 0.44 0.46 46.86%

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