[TWL] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 85.11%
YoY- 259.94%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 15,008 16,780 1,264 14,860 41,780 26,804 8,332 9.46%
PBT 468 2,480 -2,772 5,368 2,444 1,480 2,628 -23.29%
Tax 0 0 0 -1,216 -496 -988 -792 -
NP 468 2,480 -2,772 4,152 1,948 492 1,836 -18.94%
-
NP to SH 468 2,480 -2,772 4,152 1,948 492 1,836 -18.94%
-
Tax Rate 0.00% 0.00% - 22.65% 20.29% 66.76% 30.14% -
Total Cost 14,540 14,300 4,036 10,708 39,832 26,312 6,496 13.18%
-
Net Worth 208,590 170,500 169,399 92,266 70,006 42,171 23,391 39.97%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 208,590 170,500 169,399 92,266 70,006 42,171 23,391 39.97%
NOSH 1,390,600 775,000 769,999 384,444 304,375 175,714 44,134 69.93%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.12% 14.78% -219.30% 27.94% 4.66% 1.84% 22.04% -
ROE 0.22% 1.45% -1.64% 4.50% 2.78% 1.17% 7.85% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.08 2.17 0.16 3.87 13.73 15.25 18.88 -35.57%
EPS 0.04 0.32 -0.36 1.08 0.64 0.28 4.16 -51.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.22 0.22 0.24 0.23 0.24 0.53 -17.63%
Adjusted Per Share Value based on latest NOSH - 384,444
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.26 0.29 0.02 0.26 0.73 0.47 0.14 9.98%
EPS 0.01 0.04 -0.05 0.07 0.03 0.01 0.03 -15.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0363 0.0296 0.0295 0.016 0.0122 0.0073 0.0041 39.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 -
Price 0.05 0.09 0.14 0.23 0.14 0.17 0.19 -
P/RPS 4.63 4.16 85.28 5.95 1.02 1.11 1.01 26.36%
P/EPS 148.57 28.13 -38.89 21.30 21.88 60.71 4.57 70.75%
EY 0.67 3.56 -2.57 4.70 4.57 1.65 21.89 -41.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.64 0.96 0.61 0.71 0.36 -1.32%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/11/16 24/11/15 25/11/14 26/11/13 31/05/12 26/05/11 26/05/10 -
Price 0.045 0.09 0.14 0.26 0.14 0.14 0.17 -
P/RPS 4.17 4.16 85.28 6.73 1.02 0.92 0.90 26.57%
P/EPS 133.71 28.13 -38.89 24.07 21.88 50.00 4.09 70.90%
EY 0.75 3.56 -2.57 4.15 4.57 2.00 24.47 -41.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.64 1.08 0.61 0.58 0.32 -0.98%

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