[TWL] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 4.83%
YoY- -14.7%
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 22,778 1,370 16,989 10,756 9,170 13,202 29,738 -3.73%
PBT -2,496 -7,185 36 440 -936 -1,022 -1,754 5.16%
Tax 0 56 -1 176 0 0 0 -
NP -2,496 -7,129 35 616 -936 -1,022 -1,754 5.16%
-
NP to SH -2,496 -7,129 35 616 -936 -1,022 -1,754 5.16%
-
Tax Rate - - 2.78% -40.00% - - - -
Total Cost 25,274 8,499 16,954 10,140 10,106 14,224 31,492 -3.09%
-
Net Worth 334,115 293,772 302,007 231,304 208,590 187,366 175,399 9.63%
Dividend
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 334,115 293,772 302,007 231,304 208,590 187,366 175,399 9.63%
NOSH 2,570,120 1,468,640 1,269,260 1,652,178 1,390,600 851,666 797,272 18.18%
Ratio Analysis
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -10.96% -520.30% 0.21% 5.73% -10.21% -7.74% -5.90% -
ROE -0.75% -2.43% 0.01% 0.27% -0.45% -0.55% -1.00% -
Per Share
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 0.89 0.09 1.91 0.65 0.66 1.55 3.73 -18.49%
EPS -0.10 -0.48 0.00 0.04 -0.06 0.12 -0.22 -10.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.20 0.34 0.14 0.15 0.22 0.22 -7.23%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 0.61 0.04 0.46 0.29 0.25 0.35 0.80 -3.79%
EPS -0.07 -0.19 0.00 0.02 -0.03 -0.03 -0.05 4.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0896 0.0788 0.081 0.062 0.0559 0.0502 0.047 9.64%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/21 31/12/20 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.05 0.12 0.055 0.04 0.045 0.09 0.13 -
P/RPS 5.64 128.64 2.88 6.14 6.82 5.81 3.49 7.09%
P/EPS -51.48 -24.72 1,395.83 107.28 -66.86 -75.00 -59.09 -1.94%
EY -1.94 -4.04 0.07 0.93 -1.50 -1.33 -1.69 1.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.60 0.16 0.29 0.30 0.41 0.59 -6.08%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 28/02/22 31/03/21 27/08/19 27/02/18 28/02/17 26/02/16 26/02/15 -
Price 0.065 0.11 0.055 0.045 0.04 0.05 0.13 -
P/RPS 7.33 117.92 2.88 6.91 6.07 3.23 3.49 11.17%
P/EPS -66.93 -22.66 1,395.83 120.69 -59.43 -41.67 -59.09 1.79%
EY -1.49 -4.41 0.07 0.83 -1.68 -2.40 -1.69 -1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.16 0.32 0.27 0.23 0.59 -2.33%

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