[TWL] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 117.23%
YoY- 146.32%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 14,860 41,780 26,804 8,332 1,732 32,620 63,376 -19.98%
PBT 5,368 2,444 1,480 2,628 -3,704 3,116 5,320 0.13%
Tax -1,216 -496 -988 -792 -260 -1,288 -1,604 -4.16%
NP 4,152 1,948 492 1,836 -3,964 1,828 3,716 1.71%
-
NP to SH 4,152 1,948 492 1,836 -3,964 1,428 3,720 1.70%
-
Tax Rate 22.65% 20.29% 66.76% 30.14% - 41.34% 30.15% -
Total Cost 10,708 39,832 26,312 6,496 5,696 30,792 59,660 -23.20%
-
Net Worth 92,266 70,006 42,171 23,391 30,390 28,106 36,221 15.45%
Dividend
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 92,266 70,006 42,171 23,391 30,390 28,106 36,221 15.45%
NOSH 384,444 304,375 175,714 44,134 44,044 34,326 44,075 39.49%
Ratio Analysis
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 27.94% 4.66% 1.84% 22.04% -228.87% 5.60% 5.86% -
ROE 4.50% 2.78% 1.17% 7.85% -13.04% 5.08% 10.27% -
Per Share
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.87 13.73 15.25 18.88 3.93 95.03 143.79 -42.62%
EPS 1.08 0.64 0.28 4.16 -9.00 4.16 8.44 -27.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.24 0.53 0.69 0.8188 0.8218 -17.23%
Adjusted Per Share Value based on latest NOSH - 44,134
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.24 0.67 0.43 0.13 0.03 0.52 1.01 -19.81%
EPS 0.07 0.03 0.01 0.03 -0.06 0.02 0.06 2.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0148 0.0112 0.0067 0.0037 0.0049 0.0045 0.0058 15.48%
Price Multiplier on Financial Quarter End Date
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.23 0.14 0.17 0.19 0.32 0.45 0.78 -
P/RPS 5.95 1.02 1.11 1.01 8.14 0.47 0.54 44.59%
P/EPS 21.30 21.88 60.71 4.57 -3.56 10.82 9.24 13.69%
EY 4.70 4.57 1.65 21.89 -28.13 9.24 10.82 -12.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.61 0.71 0.36 0.46 0.55 0.95 0.16%
Price Multiplier on Announcement Date
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 26/11/13 31/05/12 26/05/11 26/05/10 28/05/09 30/05/08 31/05/07 -
Price 0.26 0.14 0.14 0.17 0.20 0.46 0.60 -
P/RPS 6.73 1.02 0.92 0.90 5.09 0.48 0.42 53.16%
P/EPS 24.07 21.88 50.00 4.09 -2.22 11.06 7.11 20.61%
EY 4.15 4.57 2.00 24.47 -45.00 9.04 14.07 -17.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.61 0.58 0.32 0.29 0.56 0.73 6.20%

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