[TWL] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 36.72%
YoY- -177.34%
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Revenue 10,756 9,170 13,202 29,738 9,576 49,110 27,436 -13.39%
PBT 440 -936 -1,022 -1,754 2,876 2,088 3,940 -28.59%
Tax 176 0 0 0 -608 -238 -2,618 -
NP 616 -936 -1,022 -1,754 2,268 1,850 1,322 -11.06%
-
NP to SH 616 -936 -1,022 -1,754 2,268 1,850 1,322 -11.06%
-
Tax Rate -40.00% - - - 21.14% 11.40% 66.45% -
Total Cost 10,140 10,106 14,224 31,492 7,308 47,260 26,114 -13.52%
-
Net Worth 231,304 208,590 187,366 175,399 166,319 70,916 46,658 27.88%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Net Worth 231,304 208,590 187,366 175,399 166,319 70,916 46,658 27.88%
NOSH 1,652,178 1,390,600 851,666 797,272 755,999 308,333 194,411 38.91%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
NP Margin 5.73% -10.21% -7.74% -5.90% 23.68% 3.77% 4.82% -
ROE 0.27% -0.45% -0.55% -1.00% 1.36% 2.61% 2.83% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
RPS 0.65 0.66 1.55 3.73 1.27 15.93 14.11 -37.67%
EPS 0.04 -0.06 0.12 -0.22 0.30 0.60 0.68 -35.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.22 0.22 0.22 0.23 0.24 -7.94%
Adjusted Per Share Value based on latest NOSH - 920,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
RPS 0.29 0.25 0.35 0.80 0.26 1.32 0.74 -13.40%
EPS 0.02 -0.03 -0.03 -0.05 0.06 0.05 0.04 -10.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.062 0.0559 0.0502 0.047 0.0446 0.019 0.0125 27.89%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 -
Price 0.04 0.045 0.09 0.13 0.14 0.14 0.14 -
P/RPS 6.14 6.82 5.81 3.49 11.05 0.88 0.99 32.35%
P/EPS 107.28 -66.86 -75.00 -59.09 46.67 23.33 20.59 28.86%
EY 0.93 -1.50 -1.33 -1.69 2.14 4.29 4.86 -22.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.41 0.59 0.64 0.61 0.58 -10.10%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Date 27/02/18 28/02/17 26/02/16 26/02/15 26/02/14 29/08/12 24/08/11 -
Price 0.045 0.04 0.05 0.13 0.15 0.13 0.13 -
P/RPS 6.91 6.07 3.23 3.49 11.84 0.82 0.92 36.30%
P/EPS 120.69 -59.43 -41.67 -59.09 50.00 21.67 19.12 32.71%
EY 0.83 -1.68 -2.40 -1.69 2.00 4.62 5.23 -24.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.23 0.59 0.68 0.57 0.54 -7.72%

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