[TWL] QoQ TTM Result on 31-Dec-2019

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2019
Profit Trend
QoQ- -1178.85%
YoY- -179.07%
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 2,030 3,338 5,747 11,574 15,552 16,989 16,320 -74.98%
PBT -13,718 -13,039 -11,759 -9,334 -732 36 -3,431 151.27%
Tax -40 -40 -40 -40 -1 -1 419 -
NP -13,758 -13,079 -11,799 -9,374 -733 35 -3,012 174.53%
-
NP to SH -13,758 -13,079 -11,799 -9,374 -733 35 -3,012 174.53%
-
Tax Rate - - - - - 2.78% - -
Total Cost 15,788 16,417 17,546 20,948 16,285 16,954 19,332 -12.59%
-
Net Worth 293,772 293,772 307,589 302,567 296,139 302,007 297,919 -0.92%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 293,772 293,772 307,589 302,567 296,139 302,007 297,919 -0.92%
NOSH 1,468,640 1,468,640 1,464,710 1,398,460 1,269,260 1,269,260 1,175,379 15.96%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -677.73% -391.82% -205.31% -80.99% -4.71% 0.21% -18.46% -
ROE -4.68% -4.45% -3.84% -3.10% -0.25% 0.01% -1.01% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.14 0.23 0.39 0.88 1.42 1.91 2.14 -83.68%
EPS -0.94 -0.89 -0.81 -0.71 -0.07 0.00 -0.39 79.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.21 0.23 0.27 0.34 0.39 -35.85%
Adjusted Per Share Value based on latest NOSH - 1,398,460
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.05 0.09 0.15 0.31 0.42 0.46 0.44 -76.44%
EPS -0.37 -0.35 -0.32 -0.25 -0.02 0.00 -0.08 176.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0788 0.0788 0.0825 0.0811 0.0794 0.081 0.0799 -0.91%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.08 0.075 0.055 0.09 0.05 0.055 0.07 -
P/RPS 57.89 33.00 14.02 10.23 3.53 2.88 3.28 574.34%
P/EPS -8.54 -8.42 -6.83 -12.63 -74.82 1,395.83 -17.75 -38.51%
EY -11.71 -11.87 -14.65 -7.92 -1.34 0.07 -5.63 62.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.26 0.39 0.19 0.16 0.18 70.04%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 30/06/20 28/02/20 25/11/19 27/08/19 29/05/19 -
Price 0.115 0.09 0.075 0.045 0.075 0.055 0.05 -
P/RPS 83.21 39.60 19.11 5.11 5.29 2.88 2.34 974.35%
P/EPS -12.28 -10.11 -9.31 -6.32 -112.22 1,395.83 -12.68 -2.10%
EY -8.14 -9.89 -10.74 -15.84 -0.89 0.07 -7.89 2.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.36 0.20 0.28 0.16 0.13 170.27%

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