[TWL] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -61.23%
YoY- -270.91%
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
Revenue 12,240 6,973 10,950 20,069 10,413 41,377 27,486 -11.69%
PBT -1,118 -11,406 -3,525 -2,828 2,060 -2,401 4,645 -
Tax 117 0 -16 0 -405 -194 -2,997 -
NP -1,001 -11,406 -3,541 -2,828 1,654 -2,596 1,648 -
-
NP to SH -1,001 -11,406 -3,541 -2,828 1,654 -2,596 1,648 -
-
Tax Rate - - - - 19.66% - 64.52% -
Total Cost 13,241 18,379 14,491 22,897 8,758 43,973 25,838 -9.76%
-
Net Worth 223,428 206,975 209,684 172,822 170,637 66,928 67,418 20.22%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
Net Worth 223,428 206,975 209,684 172,822 170,637 66,928 67,418 20.22%
NOSH 1,718,678 1,379,838 1,397,894 785,555 775,624 304,218 280,909 32.11%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
NP Margin -8.18% -163.58% -32.34% -14.09% 15.89% -6.27% 6.00% -
ROE -0.45% -5.51% -1.69% -1.64% 0.97% -3.88% 2.44% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
RPS 0.71 0.51 0.78 2.55 1.34 13.60 9.78 -33.18%
EPS -0.05 -0.83 -0.25 -0.36 0.21 0.85 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.15 0.15 0.22 0.22 0.22 0.24 -8.99%
Adjusted Per Share Value based on latest NOSH - 777,500
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
RPS 0.33 0.19 0.29 0.54 0.28 1.11 0.74 -11.67%
EPS -0.03 -0.31 -0.09 -0.08 0.04 -0.07 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0599 0.0555 0.0562 0.0463 0.0457 0.0179 0.0181 20.20%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 28/09/12 30/09/11 -
Price 0.03 0.05 0.055 0.13 0.15 0.13 0.10 -
P/RPS 4.21 9.89 7.02 5.09 11.17 0.96 1.02 24.35%
P/EPS -51.49 -6.05 -21.71 -36.11 70.31 -15.23 17.05 -
EY -1.94 -16.53 -4.61 -2.77 1.42 -6.56 5.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.37 0.59 0.68 0.59 0.42 -8.84%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 CAGR
Date 30/05/18 30/05/17 24/05/16 26/05/15 22/05/14 30/11/12 18/11/11 -
Price 0.025 0.065 0.055 0.115 0.14 0.41 0.13 -
P/RPS 3.51 12.86 7.02 4.50 10.43 3.01 1.33 16.09%
P/EPS -42.91 -7.86 -21.71 -31.94 65.63 -48.05 22.16 -
EY -2.33 -12.72 -4.61 -3.13 1.52 -2.08 4.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.43 0.37 0.52 0.64 1.86 0.54 -14.83%

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