[TWL] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 24.66%
YoY- 153.14%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 20,069 10,413 41,377 27,486 12,236 13,880 25,382 -3.54%
PBT -2,828 2,060 -2,401 4,645 -2,821 -6,141 -1,969 5.72%
Tax 0 -405 -194 -2,997 -280 -8 -690 -
NP -2,828 1,654 -2,596 1,648 -3,101 -6,149 -2,660 0.94%
-
NP to SH -2,828 1,654 -2,596 1,648 -3,101 -6,149 -2,442 2.28%
-
Tax Rate - 19.66% - 64.52% - - - -
Total Cost 22,897 8,758 43,973 25,838 15,337 20,029 28,042 -3.06%
-
Net Worth 172,822 170,637 66,928 67,418 10,380 26,404 30,735 30.42%
Dividend
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 172,822 170,637 66,928 67,418 10,380 26,404 30,735 30.42%
NOSH 785,555 775,624 304,218 280,909 38,446 44,007 40,441 57.82%
Ratio Analysis
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -14.09% 15.89% -6.27% 6.00% -25.35% -44.30% -10.48% -
ROE -1.64% 0.97% -3.88% 2.44% -29.88% -23.29% -7.95% -
Per Share
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.55 1.34 13.60 9.78 31.83 31.54 62.76 -38.90%
EPS -0.36 0.21 0.85 0.59 -8.07 -13.97 -6.04 -35.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.24 0.27 0.60 0.76 -17.36%
Adjusted Per Share Value based on latest NOSH - 287,499
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.32 0.17 0.66 0.44 0.20 0.22 0.41 -3.74%
EPS -0.05 0.03 -0.04 0.03 -0.05 -0.10 -0.04 3.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0276 0.0273 0.0107 0.0108 0.0017 0.0042 0.0049 30.45%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/15 31/03/14 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.13 0.15 0.13 0.10 0.12 0.22 0.33 -
P/RPS 5.09 11.17 0.96 1.02 0.38 0.70 0.53 41.61%
P/EPS -36.11 70.31 -15.23 17.05 -1.49 -1.57 -5.46 33.71%
EY -2.77 1.42 -6.56 5.87 -67.22 -63.52 -18.30 -25.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.59 0.42 0.44 0.37 0.43 4.98%
Price Multiplier on Announcement Date
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/05/15 22/05/14 30/11/12 18/11/11 30/11/10 25/11/09 28/11/08 -
Price 0.115 0.14 0.41 0.13 0.16 0.22 0.25 -
P/RPS 4.50 10.43 3.01 1.33 0.50 0.70 0.40 45.10%
P/EPS -31.94 65.63 -48.05 22.16 -1.98 -1.57 -4.14 36.92%
EY -3.13 1.52 -2.08 4.51 -50.42 -63.52 -24.16 -26.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 1.86 0.54 0.59 0.37 0.33 7.24%

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