[TWL] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 36.61%
YoY- 523.04%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 12,236 13,880 25,382 63,926 57,749 56,324 64,090 -24.10%
PBT -2,821 -6,141 -1,969 4,890 906 169 -13,545 -23.00%
Tax -280 -8 -690 -1,253 -345 132 1,652 -
NP -3,101 -6,149 -2,660 3,637 561 301 -11,893 -20.06%
-
NP to SH -3,101 -6,149 -2,442 3,497 561 301 -11,893 -20.06%
-
Tax Rate - - - 25.62% 38.08% -78.11% - -
Total Cost 15,337 20,029 28,042 60,289 57,188 56,022 75,983 -23.40%
-
Net Worth 10,380 26,404 30,735 37,580 35,267 35,597 39,879 -20.08%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 10,380 26,404 30,735 37,580 35,267 35,597 39,879 -20.08%
NOSH 38,446 44,007 40,441 42,306 43,854 44,313 42,720 -1.74%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -25.35% -44.30% -10.48% 5.69% 0.97% 0.53% -18.56% -
ROE -29.88% -23.29% -7.95% 9.31% 1.59% 0.85% -29.82% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 31.83 31.54 62.76 151.10 131.69 127.10 150.02 -22.76%
EPS -8.07 -13.97 -6.04 8.27 1.28 0.68 -27.84 -18.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.60 0.76 0.8883 0.8042 0.8033 0.9335 -18.67%
Adjusted Per Share Value based on latest NOSH - 41,968
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.21 0.24 0.44 1.11 1.00 0.98 1.11 -24.22%
EPS -0.05 -0.11 -0.04 0.06 0.01 0.01 -0.21 -21.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0018 0.0046 0.0053 0.0065 0.0061 0.0062 0.0069 -20.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.12 0.22 0.33 0.79 0.50 0.38 0.61 -
P/RPS 0.38 0.70 0.53 0.52 0.38 0.30 0.41 -1.25%
P/EPS -1.49 -1.57 -5.46 9.56 39.06 55.88 -2.19 -6.21%
EY -67.22 -63.52 -18.30 10.46 2.56 1.79 -45.64 6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.43 0.89 0.62 0.47 0.65 -6.29%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 25/11/09 28/11/08 29/11/07 29/11/06 29/11/05 26/11/04 -
Price 0.16 0.22 0.25 0.65 0.57 0.35 0.70 -
P/RPS 0.50 0.70 0.40 0.43 0.43 0.28 0.47 1.03%
P/EPS -1.98 -1.57 -4.14 7.86 44.53 51.47 -2.51 -3.87%
EY -50.42 -63.52 -24.16 12.72 2.25 1.94 -39.77 4.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.37 0.33 0.73 0.71 0.44 0.75 -3.91%

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