[TWL] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 27.15%
YoY- 295.93%
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 16,780 1,264 14,860 41,780 26,804 8,332 1,732 41.78%
PBT 2,480 -2,772 5,368 2,444 1,480 2,628 -3,704 -
Tax 0 0 -1,216 -496 -988 -792 -260 -
NP 2,480 -2,772 4,152 1,948 492 1,836 -3,964 -
-
NP to SH 2,480 -2,772 4,152 1,948 492 1,836 -3,964 -
-
Tax Rate 0.00% - 22.65% 20.29% 66.76% 30.14% - -
Total Cost 14,300 4,036 10,708 39,832 26,312 6,496 5,696 15.20%
-
Net Worth 170,500 169,399 92,266 70,006 42,171 23,391 30,390 30.36%
Dividend
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 170,500 169,399 92,266 70,006 42,171 23,391 30,390 30.36%
NOSH 775,000 769,999 384,444 304,375 175,714 44,134 44,044 55.41%
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.78% -219.30% 27.94% 4.66% 1.84% 22.04% -228.87% -
ROE 1.45% -1.64% 4.50% 2.78% 1.17% 7.85% -13.04% -
Per Share
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.17 0.16 3.87 13.73 15.25 18.88 3.93 -8.72%
EPS 0.32 -0.36 1.08 0.64 0.28 4.16 -9.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.24 0.23 0.24 0.53 0.69 -16.11%
Adjusted Per Share Value based on latest NOSH - 304,375
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.47 0.04 0.42 1.18 0.76 0.23 0.05 41.12%
EPS 0.07 -0.08 0.12 0.05 0.01 0.05 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.0477 0.026 0.0197 0.0119 0.0066 0.0086 30.25%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.09 0.14 0.23 0.14 0.17 0.19 0.32 -
P/RPS 4.16 85.28 5.95 1.02 1.11 1.01 8.14 -9.80%
P/EPS 28.13 -38.89 21.30 21.88 60.71 4.57 -3.56 -
EY 3.56 -2.57 4.70 4.57 1.65 21.89 -28.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.64 0.96 0.61 0.71 0.36 0.46 -1.75%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 24/11/15 25/11/14 26/11/13 31/05/12 26/05/11 26/05/10 28/05/09 -
Price 0.09 0.14 0.26 0.14 0.14 0.17 0.20 -
P/RPS 4.16 85.28 6.73 1.02 0.92 0.90 5.09 -3.05%
P/EPS 28.13 -38.89 24.07 21.88 50.00 4.09 -2.22 -
EY 3.56 -2.57 4.15 4.57 2.00 24.47 -45.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.64 1.08 0.61 0.58 0.32 0.29 5.46%

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