[TWL] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -392.28%
YoY- 49.57%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 10,413 41,377 27,486 12,236 13,880 25,382 63,926 -24.34%
PBT 2,060 -2,401 4,645 -2,821 -6,141 -1,969 4,890 -12.44%
Tax -405 -194 -2,997 -280 -8 -690 -1,253 -15.94%
NP 1,654 -2,596 1,648 -3,101 -6,149 -2,660 3,637 -11.40%
-
NP to SH 1,654 -2,596 1,648 -3,101 -6,149 -2,442 3,497 -10.87%
-
Tax Rate 19.66% - 64.52% - - - 25.62% -
Total Cost 8,758 43,973 25,838 15,337 20,029 28,042 60,289 -25.66%
-
Net Worth 170,637 66,928 67,418 10,380 26,404 30,735 37,580 26.19%
Dividend
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 170,637 66,928 67,418 10,380 26,404 30,735 37,580 26.19%
NOSH 775,624 304,218 280,909 38,446 44,007 40,441 42,306 56.39%
Ratio Analysis
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 15.89% -6.27% 6.00% -25.35% -44.30% -10.48% 5.69% -
ROE 0.97% -3.88% 2.44% -29.88% -23.29% -7.95% 9.31% -
Per Share
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.34 13.60 9.78 31.83 31.54 62.76 151.10 -51.64%
EPS 0.21 0.85 0.59 -8.07 -13.97 -6.04 8.27 -43.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.24 0.27 0.60 0.76 0.8883 -19.31%
Adjusted Per Share Value based on latest NOSH - 36,630
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.17 0.66 0.44 0.20 0.22 0.41 1.02 -24.07%
EPS 0.03 -0.04 0.03 -0.05 -0.10 -0.04 0.06 -10.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0273 0.0107 0.0108 0.0017 0.0042 0.0049 0.006 26.23%
Price Multiplier on Financial Quarter End Date
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/03/14 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.15 0.13 0.10 0.12 0.22 0.33 0.79 -
P/RPS 11.17 0.96 1.02 0.38 0.70 0.53 0.52 60.25%
P/EPS 70.31 -15.23 17.05 -1.49 -1.57 -5.46 9.56 35.90%
EY 1.42 -6.56 5.87 -67.22 -63.52 -18.30 10.46 -26.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.59 0.42 0.44 0.37 0.43 0.89 -4.05%
Price Multiplier on Announcement Date
31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/05/14 30/11/12 18/11/11 30/11/10 25/11/09 28/11/08 29/11/07 -
Price 0.14 0.41 0.13 0.16 0.22 0.25 0.65 -
P/RPS 10.43 3.01 1.33 0.50 0.70 0.40 0.43 63.27%
P/EPS 65.63 -48.05 22.16 -1.98 -1.57 -4.14 7.86 38.58%
EY 1.52 -2.08 4.51 -50.42 -63.52 -24.16 12.72 -27.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.86 0.54 0.59 0.37 0.33 0.73 -2.00%

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