[TWL] QoQ Quarter Result on 31-Mar-2013

Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- 31.67%
YoY- -35.11%
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,073 3,715 17,885 133 3,085 6,478 14,110 -81.96%
PBT 96 1,342 13,063 1,789 261 -2,845 383 -60.14%
Tax 0 -304 -9,429 -1,473 -21 -27 55 -
NP 96 1,038 3,634 316 240 -2,872 438 -63.54%
-
NP to SH 96 1,038 3,634 316 240 -2,872 438 -63.54%
-
Tax Rate 0.00% 22.65% 72.18% 82.34% 8.05% - -14.36% -
Total Cost 977 2,677 14,251 -183 2,845 9,350 13,672 -82.69%
-
Net Worth 211,200 92,266 91,806 90,850 78,857 67,217 71,957 104.59%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 211,200 92,266 91,806 90,850 78,857 67,217 71,957 104.59%
NOSH 960,000 384,444 382,526 395,000 342,857 305,531 312,857 110.73%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.95% 27.94% 20.32% 237.59% 7.78% -44.33% 3.10% -
ROE 0.05% 1.13% 3.96% 0.35% 0.30% -4.27% 0.61% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.11 0.97 4.68 0.03 0.90 2.12 4.51 -91.53%
EPS 0.01 0.27 0.95 0.08 0.07 -0.94 0.14 -82.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.24 0.23 0.23 0.22 0.23 -2.91%
Adjusted Per Share Value based on latest NOSH - 395,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.03 0.10 0.50 0.00 0.09 0.18 0.40 -82.13%
EPS 0.00 0.03 0.10 0.01 0.01 -0.08 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0595 0.026 0.0259 0.0256 0.0222 0.0189 0.0203 104.40%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.14 0.23 0.225 0.25 0.31 0.13 0.14 -
P/RPS 125.26 23.80 4.81 742.48 34.45 6.13 3.10 1069.60%
P/EPS 1,400.00 85.19 23.68 312.50 442.86 -13.83 100.00 478.09%
EY 0.07 1.17 4.22 0.32 0.23 -7.23 1.00 -82.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.96 0.94 1.09 1.35 0.59 0.61 3.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 29/08/13 27/05/13 28/02/13 30/11/12 29/08/12 -
Price 0.15 0.26 0.22 0.35 0.235 0.41 0.13 -
P/RPS 134.20 26.91 4.71 1,039.47 26.12 19.34 2.88 1185.88%
P/EPS 1,500.00 96.30 23.16 437.50 335.71 -43.62 92.86 535.78%
EY 0.07 1.04 4.32 0.23 0.30 -2.29 1.08 -83.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.08 0.92 1.52 1.02 1.86 0.57 12.44%

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