[TWL] QoQ TTM Result on 31-Dec-2014 [#2]

Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -12.67%
YoY- -148.98%
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 19,021 15,142 19,831 22,670 9,190 12,589 25,695 -18.15%
PBT 1,277 -36 -5,054 -3,703 -3,423 -1,388 14,608 -80.27%
Tax -2,015 -2,015 1,213 1,213 1,213 909 -9,733 -64.97%
NP -738 -2,051 -3,841 -2,490 -2,210 -479 4,875 -
-
NP to SH -738 -2,051 -3,841 -2,490 -2,210 -479 4,875 -
-
Tax Rate 157.79% - - - - - 66.63% -
Total Cost 19,759 17,193 23,672 25,160 11,400 13,068 20,820 -3.42%
-
Net Worth 170,500 154,000 171,050 202,400 169,399 174,271 235,400 -19.33%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 170,500 154,000 171,050 202,400 169,399 174,271 235,400 -19.33%
NOSH 775,000 700,000 777,500 920,000 769,999 792,142 1,070,000 -19.33%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -3.88% -13.55% -19.37% -10.98% -24.05% -3.80% 18.97% -
ROE -0.43% -1.33% -2.25% -1.23% -1.30% -0.27% 2.07% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.45 2.16 2.55 2.46 1.19 1.59 2.40 1.38%
EPS -0.10 -0.29 -0.49 -0.27 -0.29 -0.06 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.22 0.22 0.22 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 920,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.51 0.41 0.53 0.61 0.25 0.34 0.69 -18.23%
EPS -0.02 -0.05 -0.10 -0.07 -0.06 -0.01 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0457 0.0413 0.0459 0.0543 0.0454 0.0467 0.0631 -19.33%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.09 0.105 0.13 0.13 0.14 0.14 0.15 -
P/RPS 3.67 4.85 5.10 5.28 11.73 8.81 6.25 -29.85%
P/EPS -94.51 -35.84 -26.31 -48.03 -48.78 -231.52 32.92 -
EY -1.06 -2.79 -3.80 -2.08 -2.05 -0.43 3.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.59 0.59 0.64 0.64 0.68 -28.60%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 26/08/15 26/05/15 26/02/15 25/11/14 29/08/14 22/05/14 -
Price 0.09 0.095 0.115 0.13 0.14 0.145 0.14 -
P/RPS 3.67 4.39 4.51 5.28 11.73 9.12 5.83 -26.52%
P/EPS -94.51 -32.42 -23.28 -48.03 -48.78 -239.79 30.73 -
EY -1.06 -3.08 -4.30 -2.08 -2.05 -0.42 3.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.52 0.59 0.64 0.66 0.64 -25.66%

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