[TWL] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -36.9%
YoY- -364.25%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 66,498 74,959 79,486 77,833 64,640 72,739 78,531 -10.48%
PBT -8,843 -12,343 -12,840 -12,461 -9,193 419 4,326 -
Tax 1,795 1,944 1,509 1,183 955 -895 -1,082 -
NP -7,048 -10,399 -11,331 -11,278 -8,238 -476 3,244 -
-
NP to SH -7,048 -10,399 -11,331 -11,278 -8,238 -476 3,244 -
-
Tax Rate - - - - - 213.60% 25.01% -
Total Cost 73,546 85,358 90,817 89,111 72,878 73,215 75,287 -1.54%
-
Net Worth 50,755 55,048 57,522 52,824 58,383 65,934 40,312 16.58%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 50,755 55,048 57,522 52,824 58,383 65,934 40,312 16.58%
NOSH 39,990 40,035 40,454 40,018 39,988 39,960 40,312 -0.53%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -10.60% -13.87% -14.26% -14.49% -12.74% -0.65% 4.13% -
ROE -13.89% -18.89% -19.70% -21.35% -14.11% -0.72% 8.05% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 166.29 187.23 196.48 194.49 161.64 182.03 194.81 -10.00%
EPS -17.62 -25.97 -28.01 -28.18 -20.60 -1.19 8.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2692 1.375 1.4219 1.32 1.46 1.65 1.00 17.20%
Adjusted Per Share Value based on latest NOSH - 40,018
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.16 1.30 1.38 1.35 1.12 1.26 1.37 -10.49%
EPS -0.12 -0.18 -0.20 -0.20 -0.14 -0.01 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0088 0.0096 0.01 0.0092 0.0102 0.0115 0.007 16.46%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.88 0.72 0.69 0.64 0.80 1.04 1.25 -
P/RPS 0.53 0.38 0.35 0.33 0.49 0.57 0.64 -11.80%
P/EPS -4.99 -2.77 -2.46 -2.27 -3.88 -87.31 15.53 -
EY -20.03 -36.08 -40.59 -44.03 -25.75 -1.15 6.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.52 0.49 0.48 0.55 0.63 1.25 -32.68%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 26/08/03 11/07/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.84 0.92 0.84 0.65 0.75 0.96 1.12 -
P/RPS 0.51 0.49 0.43 0.33 0.46 0.53 0.57 -7.14%
P/EPS -4.77 -3.54 -3.00 -2.31 -3.64 -80.59 13.92 -
EY -20.98 -28.23 -33.34 -43.36 -27.47 -1.24 7.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.59 0.49 0.51 0.58 1.12 -29.68%

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