[TWL] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 404.6%
YoY- 226.15%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 57,473 66,838 69,635 65,948 62,205 60,973 58,844 -1.55%
PBT 1,847 3,320 2,209 1,673 332 -502 -1,894 -
Tax -950 -752 -678 -357 -71 -176 122 -
NP 897 2,568 1,531 1,316 261 -678 -1,772 -
-
NP to SH 792 2,463 1,492 1,317 261 -678 -1,772 -
-
Tax Rate 51.43% 22.65% 30.69% 21.34% 21.39% - - -
Total Cost 56,576 64,270 68,104 64,632 61,944 61,651 60,616 -4.48%
-
Net Worth 35,678 37,280 33,670 36,221 37,361 35,195 34,816 1.63%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 35,678 37,280 33,670 36,221 37,361 35,195 34,816 1.63%
NOSH 44,014 41,968 39,325 44,075 46,666 43,764 43,749 0.40%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.56% 3.84% 2.20% 2.00% 0.42% -1.11% -3.01% -
ROE 2.22% 6.61% 4.43% 3.64% 0.70% -1.93% -5.09% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 130.58 159.26 177.07 149.62 133.30 139.32 134.50 -1.94%
EPS 1.80 5.87 3.79 2.99 0.56 -1.55 -4.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8106 0.8883 0.8562 0.8218 0.8006 0.8042 0.7958 1.23%
Adjusted Per Share Value based on latest NOSH - 44,075
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.92 1.07 1.11 1.05 0.99 0.98 0.94 -1.41%
EPS 0.01 0.04 0.02 0.02 0.00 -0.01 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.006 0.0054 0.0058 0.006 0.0056 0.0056 1.18%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.60 0.79 0.61 0.78 0.54 0.50 0.41 -
P/RPS 0.46 0.50 0.34 0.52 0.41 0.36 0.30 32.86%
P/EPS 33.34 13.46 16.08 26.10 96.55 -32.27 -10.12 -
EY 3.00 7.43 6.22 3.83 1.04 -3.10 -9.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.89 0.71 0.95 0.67 0.62 0.52 26.43%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 30/08/07 31/05/07 28/02/07 29/11/06 29/08/06 -
Price 0.60 0.65 0.68 0.60 0.66 0.57 0.44 -
P/RPS 0.46 0.41 0.38 0.40 0.50 0.41 0.33 24.70%
P/EPS 33.34 11.08 17.92 20.08 118.01 -36.79 -10.86 -
EY 3.00 9.03 5.58 4.98 0.85 -2.72 -9.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.79 0.73 0.82 0.71 0.55 21.80%

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