[TWL] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -40.57%
YoY- -1672.73%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 11,128 14,388 13,822 15,293 23,015 28,564 41,516 -58.32%
PBT -7,745 -6,274 -1,428 -4,855 -3,150 -3,306 -1,413 209.91%
Tax -707 -106 -548 -360 -617 -527 -702 0.47%
NP -8,452 -6,380 -1,976 -5,215 -3,767 -3,833 -2,115 151.19%
-
NP to SH -8,580 -6,491 -2,087 -5,017 -3,569 -3,524 -1,872 175.15%
-
Tax Rate - - - - - - - -
Total Cost 19,580 20,768 15,798 20,508 26,782 32,397 43,631 -41.29%
-
Net Worth 23,644 26,403 33,352 30,390 31,690 58,788 29,048 -12.79%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 23,644 26,403 33,352 30,390 31,690 58,788 29,048 -12.79%
NOSH 45,470 44,005 46,975 44,044 44,014 77,352 37,725 13.21%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -75.95% -44.34% -14.30% -34.10% -16.37% -13.42% -5.09% -
ROE -36.29% -24.58% -6.26% -16.51% -11.26% -5.99% -6.44% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.47 32.70 29.42 34.72 52.29 36.93 110.05 -63.19%
EPS -18.87 -14.75 -4.44 -11.39 -8.11 -4.56 -4.96 143.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.60 0.71 0.69 0.72 0.76 0.77 -22.97%
Adjusted Per Share Value based on latest NOSH - 44,044
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.19 0.25 0.24 0.27 0.40 0.50 0.72 -58.75%
EPS -0.15 -0.11 -0.04 -0.09 -0.06 -0.06 -0.03 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0041 0.0046 0.0058 0.0053 0.0055 0.0103 0.0051 -13.50%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.28 0.22 0.22 0.32 0.24 0.33 0.42 -
P/RPS 1.14 0.67 0.75 0.92 0.46 0.89 0.38 107.59%
P/EPS -1.48 -1.49 -4.95 -2.81 -2.96 -7.24 -8.46 -68.62%
EY -67.39 -67.05 -20.19 -35.60 -33.79 -13.81 -11.81 218.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.37 0.31 0.46 0.33 0.43 0.55 -1.21%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 28/11/08 28/08/08 -
Price 0.22 0.22 0.21 0.20 0.29 0.25 0.37 -
P/RPS 0.90 0.67 0.71 0.58 0.55 0.68 0.34 91.01%
P/EPS -1.17 -1.49 -4.73 -1.76 -3.58 -5.49 -7.46 -70.81%
EY -85.77 -67.05 -21.16 -56.95 -27.96 -18.22 -13.41 243.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.30 0.29 0.40 0.33 0.48 -8.49%

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