[TWL] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -67.84%
YoY- 203.45%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 28,564 41,516 49,784 57,473 66,838 69,635 65,948 -42.66%
PBT -3,306 -1,413 1,296 1,847 3,320 2,209 1,673 -
Tax -527 -702 -871 -950 -752 -678 -357 29.55%
NP -3,833 -2,115 425 897 2,568 1,531 1,316 -
-
NP to SH -3,524 -1,872 319 792 2,463 1,492 1,317 -
-
Tax Rate - - 67.21% 51.43% 22.65% 30.69% 21.34% -
Total Cost 32,397 43,631 49,359 56,576 64,270 68,104 64,632 -36.81%
-
Net Worth 58,788 29,048 28,106 35,678 37,280 33,670 36,221 37.98%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 58,788 29,048 28,106 35,678 37,280 33,670 36,221 37.98%
NOSH 77,352 37,725 34,326 44,014 41,968 39,325 44,075 45.34%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -13.42% -5.09% 0.85% 1.56% 3.84% 2.20% 2.00% -
ROE -5.99% -6.44% 1.13% 2.22% 6.61% 4.43% 3.64% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 36.93 110.05 145.03 130.58 159.26 177.07 149.62 -60.55%
EPS -4.56 -4.96 0.93 1.80 5.87 3.79 2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.77 0.8188 0.8106 0.8883 0.8562 0.8218 -5.06%
Adjusted Per Share Value based on latest NOSH - 44,014
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.46 0.67 0.80 0.92 1.07 1.12 1.06 -42.59%
EPS -0.06 -0.03 0.01 0.01 0.04 0.02 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0094 0.0047 0.0045 0.0057 0.006 0.0054 0.0058 37.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.33 0.42 0.45 0.60 0.79 0.61 0.78 -
P/RPS 0.89 0.38 0.31 0.46 0.50 0.34 0.52 42.94%
P/EPS -7.24 -8.46 48.42 33.34 13.46 16.08 26.10 -
EY -13.81 -11.81 2.07 3.00 7.43 6.22 3.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.55 0.55 0.74 0.89 0.71 0.95 -40.96%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 30/05/08 29/02/08 29/11/07 30/08/07 31/05/07 -
Price 0.25 0.37 0.46 0.60 0.65 0.68 0.60 -
P/RPS 0.68 0.34 0.32 0.46 0.41 0.38 0.40 42.30%
P/EPS -5.49 -7.46 49.50 33.34 11.08 17.92 20.08 -
EY -18.22 -13.41 2.02 3.00 9.03 5.58 4.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.48 0.56 0.74 0.73 0.79 0.73 -41.01%

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