[TWL] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -59.72%
YoY- -75.78%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 23,015 28,564 41,516 49,784 57,473 66,838 69,635 -52.03%
PBT -3,150 -3,306 -1,413 1,296 1,847 3,320 2,209 -
Tax -617 -527 -702 -871 -950 -752 -678 -6.06%
NP -3,767 -3,833 -2,115 425 897 2,568 1,531 -
-
NP to SH -3,569 -3,524 -1,872 319 792 2,463 1,492 -
-
Tax Rate - - - 67.21% 51.43% 22.65% 30.69% -
Total Cost 26,782 32,397 43,631 49,359 56,576 64,270 68,104 -46.17%
-
Net Worth 31,690 58,788 29,048 28,106 35,678 37,280 33,670 -3.94%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 31,690 58,788 29,048 28,106 35,678 37,280 33,670 -3.94%
NOSH 44,014 77,352 37,725 34,326 44,014 41,968 39,325 7.76%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -16.37% -13.42% -5.09% 0.85% 1.56% 3.84% 2.20% -
ROE -11.26% -5.99% -6.44% 1.13% 2.22% 6.61% 4.43% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 52.29 36.93 110.05 145.03 130.58 159.26 177.07 -55.49%
EPS -8.11 -4.56 -4.96 0.93 1.80 5.87 3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.76 0.77 0.8188 0.8106 0.8883 0.8562 -10.86%
Adjusted Per Share Value based on latest NOSH - 34,326
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 0.40 0.50 0.72 0.87 1.00 1.16 1.21 -52.02%
EPS -0.06 -0.06 -0.03 0.01 0.01 0.04 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0055 0.0102 0.0051 0.0049 0.0062 0.0065 0.0059 -4.55%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.24 0.33 0.42 0.45 0.60 0.79 0.61 -
P/RPS 0.46 0.89 0.38 0.31 0.46 0.50 0.34 22.21%
P/EPS -2.96 -7.24 -8.46 48.42 33.34 13.46 16.08 -
EY -33.79 -13.81 -11.81 2.07 3.00 7.43 6.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.55 0.55 0.74 0.89 0.71 -39.85%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 30/05/08 29/02/08 29/11/07 30/08/07 -
Price 0.29 0.25 0.37 0.46 0.60 0.65 0.68 -
P/RPS 0.55 0.68 0.34 0.32 0.46 0.41 0.38 27.81%
P/EPS -3.58 -5.49 -7.46 49.50 33.34 11.08 17.92 -
EY -27.96 -18.22 -13.41 2.02 3.00 9.03 5.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.48 0.56 0.74 0.73 0.79 -36.34%

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