[TWL] QoQ TTM Result on 31-Mar-2013

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- -10.02%
YoY- -199.79%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 22,806 24,818 27,581 23,806 34,118 48,559 48,978 -39.84%
PBT 16,290 16,455 12,268 -412 -1,540 768 5,127 115.67%
Tax -11,206 -11,227 -10,950 -1,466 -167 -2,433 -3,345 123.39%
NP 5,084 5,228 1,318 -1,878 -1,707 -1,665 1,782 100.77%
-
NP to SH 5,084 5,228 1,318 -1,878 -1,707 -1,665 1,782 100.77%
-
Tax Rate 68.79% 68.23% 89.26% - - 316.80% 65.24% -
Total Cost 17,722 19,590 26,263 25,684 35,825 50,224 47,196 -47.85%
-
Net Worth 211,200 92,266 91,806 90,850 78,857 67,217 71,957 104.59%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 211,200 92,266 91,806 90,850 78,857 67,217 71,957 104.59%
NOSH 960,000 384,444 382,526 395,000 342,857 305,531 312,857 110.73%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 22.29% 21.07% 4.78% -7.89% -5.00% -3.43% 3.64% -
ROE 2.41% 5.67% 1.44% -2.07% -2.16% -2.48% 2.48% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.38 6.46 7.21 6.03 9.95 15.89 15.66 -71.42%
EPS 0.53 1.36 0.34 -0.48 -0.50 -0.54 0.57 -4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.24 0.23 0.23 0.22 0.23 -2.91%
Adjusted Per Share Value based on latest NOSH - 395,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.37 0.40 0.44 0.38 0.55 0.78 0.79 -39.60%
EPS 0.08 0.08 0.02 -0.03 -0.03 -0.03 0.03 91.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0339 0.0148 0.0147 0.0146 0.0126 0.0108 0.0115 105.18%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.14 0.23 0.225 0.25 0.31 0.13 0.14 -
P/RPS 5.89 3.56 3.12 4.15 3.12 0.82 0.89 251.28%
P/EPS 26.44 16.91 65.30 -52.58 -62.26 -23.86 24.58 4.96%
EY 3.78 5.91 1.53 -1.90 -1.61 -4.19 4.07 -4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.96 0.94 1.09 1.35 0.59 0.61 3.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 29/08/13 27/05/13 28/02/13 30/11/12 29/08/12 -
Price 0.15 0.26 0.22 0.35 0.235 0.41 0.13 -
P/RPS 6.31 4.03 3.05 5.81 2.36 2.58 0.83 285.20%
P/EPS 28.32 19.12 63.85 -73.62 -47.20 -75.24 22.82 15.43%
EY 3.53 5.23 1.57 -1.36 -2.12 -1.33 4.38 -13.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.08 0.92 1.52 1.02 1.86 0.57 12.44%

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