[TWL] YoY Annual (Unaudited) Result on 30-Jun-2014 [#4]

Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
YoY- 107.56%
View:
Show?
Annual (Unaudited) Result
30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/11 CAGR
Revenue 9,363 15,703 15,142 12,589 34,118 34,118 38,140 -20.94%
PBT -6,181 -1,892 -36 -1,388 -1,540 -1,540 6,047 28.73%
Tax 90 -124 -2,015 1,517 -167 -167 -4,515 -
NP -6,091 -2,016 -2,051 129 -1,707 -1,707 1,532 26.01%
-
NP to SH -6,091 -2,016 -2,051 129 -1,707 -1,707 1,532 26.01%
-
Tax Rate - - - - - - 74.67% -
Total Cost 15,454 17,719 17,193 12,460 35,825 35,825 36,608 -14.17%
-
Net Worth 220,795 204,321 180,487 145,200 82,285 83,534 69,828 19.32%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/11 CAGR
Net Worth 220,795 204,321 180,487 145,200 82,285 83,534 69,828 19.32%
NOSH 1,471,970 1,362,142 820,400 660,000 342,857 363,191 303,600 28.96%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/11 CAGR
NP Margin -65.05% -12.84% -13.55% 1.02% -5.00% -5.00% 4.02% -
ROE -2.76% -0.99% -1.14% 0.09% -2.07% -2.04% 2.19% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/11 CAGR
RPS 0.64 1.15 1.85 1.91 9.95 9.39 12.56 -38.62%
EPS -0.41 -0.14 -0.25 0.02 -0.47 -0.47 0.50 -2.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.22 0.22 0.24 0.23 0.23 -7.47%
Adjusted Per Share Value based on latest NOSH - 792,142
30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/11 CAGR
RPS 0.25 0.42 0.41 0.34 0.91 0.91 1.02 -20.93%
EPS -0.16 -0.05 -0.05 0.00 -0.05 -0.05 0.04 23.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.0548 0.0484 0.0389 0.0221 0.0224 0.0187 19.32%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/12 30/12/11 -
Price 0.065 0.05 0.105 0.14 0.31 0.31 0.12 -
P/RPS 10.22 4.34 5.69 7.34 3.12 3.30 0.96 22.81%
P/EPS -15.71 -33.78 -42.00 716.28 -62.26 -65.96 23.78 -22.95%
EY -6.37 -2.96 -2.38 0.14 -1.61 -1.52 4.21 29.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.33 0.48 0.64 1.29 1.35 0.52 -18.77%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 31/12/12 31/12/11 CAGR
Date 25/08/17 29/08/16 26/08/15 29/08/14 29/08/13 28/02/13 29/02/12 -
Price 0.06 0.05 0.095 0.145 0.22 0.235 0.14 -
P/RPS 9.43 4.34 5.15 7.60 2.21 2.50 1.11 27.29%
P/EPS -14.50 -33.78 -38.00 741.86 -44.19 -50.00 27.74 -20.14%
EY -6.90 -2.96 -2.63 0.13 -2.26 -2.00 3.60 25.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.43 0.66 0.92 1.02 0.61 -15.64%

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