[TWL] YoY Annualized Quarter Result on 31-Dec-2018

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018
Profit Trend
QoQ- 323.88%
YoY- 84.42%
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 31/12/18 31/03/13 CAGR
Revenue 776 1,296 14,074 16,730 29,358 -39.39%
PBT -8,476 -12,548 -6,187 1,138 213 -
Tax 0 0 -28 -2 -1,405 -
NP -8,476 -12,548 -6,215 1,136 -1,192 31.04%
-
NP to SH -8,476 -12,548 -6,215 1,136 -1,192 31.04%
-
Tax Rate - - - 0.18% 659.62% -
Total Cost 9,252 13,844 20,289 15,594 30,550 -15.18%
-
Net Worth 293,772 307,589 302,567 274,832 86,467 18.36%
Dividend
30/06/20 31/03/20 31/12/19 31/12/18 31/03/13 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/20 31/03/20 31/12/19 31/12/18 31/03/13 CAGR
Net Worth 293,772 307,589 302,567 274,832 86,467 18.36%
NOSH 1,468,640 1,464,710 1,398,460 900,344 395,000 19.84%
Ratio Analysis
30/06/20 31/03/20 31/12/19 31/12/18 31/03/13 CAGR
NP Margin -1,092.27% -968.21% -44.16% 6.79% -4.06% -
ROE -2.89% -4.08% -2.05% 0.41% -1.38% -
Per Share
30/06/20 31/03/20 31/12/19 31/12/18 31/03/13 CAGR
RPS 0.05 0.09 1.07 2.80 7.81 -50.15%
EPS -0.58 -0.84 -0.47 0.20 -0.32 8.54%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.23 0.46 0.23 -1.90%
Adjusted Per Share Value based on latest NOSH - 900,344
30/06/20 31/03/20 31/12/19 31/12/18 31/03/13 CAGR
RPS 0.02 0.04 0.40 0.47 0.83 -40.16%
EPS -0.24 -0.35 -0.18 0.03 -0.03 33.19%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.0866 0.0852 0.0774 0.0244 18.32%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 31/12/18 31/03/13 CAGR
Date 30/06/20 31/03/20 31/12/19 31/12/18 29/03/13 -
Price 0.075 0.055 0.09 0.09 0.25 -
P/RPS 141.96 62.16 8.41 3.21 3.20 68.66%
P/EPS -13.00 -6.42 -19.05 47.33 -78.83 -21.99%
EY -7.69 -15.58 -5.25 2.11 -1.27 28.17%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.26 0.39 0.20 1.09 -13.51%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 31/12/18 31/03/13 CAGR
Date 28/08/20 30/06/20 28/02/20 28/02/19 27/05/13 -
Price 0.09 0.075 0.045 0.075 0.35 -
P/RPS 170.36 84.76 4.21 2.68 4.48 65.11%
P/EPS -15.60 -8.75 -9.52 39.45 -110.36 -23.63%
EY -6.41 -11.42 -10.50 2.54 -0.91 30.87%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.20 0.16 1.52 -15.44%

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