[TWL] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 90.2%
YoY- 97.22%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 65,556 50,696 52,816 57,000 64,118 69,864 100,488 -6.86%
PBT 3,978 224 1,902 440 -2,678 -2,916 7,620 -10.26%
Tax -1,340 -126 -6 -498 590 6,696 -1,978 -6.28%
NP 2,638 98 1,896 -58 -2,088 3,780 5,642 -11.89%
-
NP to SH 2,560 98 1,896 -58 -2,088 3,780 5,642 -12.33%
-
Tax Rate 33.69% 56.25% 0.32% 113.18% - - 25.96% -
Total Cost 62,918 50,598 50,920 57,058 66,206 66,084 94,846 -6.60%
-
Net Worth 36,531 35,449 36,147 47,456 55,000 65,930 64,822 -9.11%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 36,531 35,449 36,147 47,456 55,000 65,930 64,822 -9.11%
NOSH 42,666 44,545 44,093 41,428 40,000 39,957 40,014 1.07%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.02% 0.19% 3.59% -0.10% -3.26% 5.41% 5.61% -
ROE 7.01% 0.28% 5.25% -0.12% -3.80% 5.73% 8.70% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 153.65 113.81 119.78 137.59 160.30 174.84 251.13 -7.85%
EPS 6.00 0.22 4.30 -0.14 -5.22 -9.46 14.10 -13.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8562 0.7958 0.8198 1.1455 1.375 1.65 1.62 -10.07%
Adjusted Per Share Value based on latest NOSH - 42,499
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1.05 0.81 0.85 0.91 1.03 1.12 1.61 -6.87%
EPS 0.04 0.00 0.03 0.00 -0.03 0.06 0.09 -12.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0057 0.0058 0.0076 0.0088 0.0106 0.0104 -9.01%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.61 0.41 0.37 0.73 0.72 1.04 0.90 -
P/RPS 0.40 0.36 0.31 0.53 0.45 0.59 0.36 1.77%
P/EPS 10.17 186.36 8.60 -521.43 -13.79 10.99 6.38 8.07%
EY 9.84 0.54 11.62 -0.19 -7.25 9.10 15.67 -7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.52 0.45 0.64 0.52 0.63 0.56 4.03%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 29/08/06 29/08/05 26/08/04 26/08/03 30/08/02 16/08/01 -
Price 0.68 0.44 0.38 0.62 0.92 0.96 1.10 -
P/RPS 0.44 0.39 0.32 0.45 0.57 0.55 0.44 0.00%
P/EPS 11.33 200.00 8.84 -442.86 -17.62 10.15 7.80 6.41%
EY 8.82 0.50 11.32 -0.23 -5.67 9.85 12.82 -6.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.55 0.46 0.54 0.67 0.58 0.68 2.52%

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