[TWL] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -116.9%
YoY- 80.83%
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 30/09/15 CAGR
Revenue 12,428 9,476 1,520 19,353 9,000 15,008 16,780 -4.19%
PBT 716 -1,284 -7,490 -192 604 468 2,480 -16.25%
Tax 0 0 0 0 0 0 0 -
NP 716 -1,284 -7,490 -192 604 468 2,480 -16.25%
-
NP to SH 716 -1,284 -7,490 -192 604 468 2,480 -16.25%
-
Tax Rate 0.00% - - - 0.00% 0.00% 0.00% -
Total Cost 11,712 10,760 9,010 19,545 8,396 14,540 14,300 -2.80%
-
Net Worth 410,317 334,115 293,772 297,919 211,400 208,590 170,500 13.35%
Dividend
30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 410,317 334,115 293,772 297,919 211,400 208,590 170,500 13.35%
NOSH 3,730,156 2,570,120 1,468,640 1,175,379 1,510,000 1,390,600 775,000 25.14%
Ratio Analysis
30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.76% -13.55% -492.81% -0.99% 6.71% 3.12% 14.78% -
ROE 0.17% -0.38% -2.55% -0.06% 0.29% 0.22% 1.45% -
Per Share
30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 30/09/15 CAGR
RPS 0.33 0.37 0.10 2.53 0.60 1.08 2.17 -23.57%
EPS 0.04 -0.04 -0.51 -0.03 0.04 0.04 0.32 -25.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.20 0.39 0.14 0.15 0.22 -9.42%
Adjusted Per Share Value based on latest NOSH - 1,175,379
30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 30/09/15 CAGR
RPS 0.31 0.24 0.04 0.49 0.23 0.38 0.42 -4.24%
EPS 0.02 -0.03 -0.19 0.00 0.02 0.01 0.06 -14.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1039 0.0846 0.0744 0.0754 0.0535 0.0528 0.0432 13.34%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/22 30/09/21 30/09/20 29/03/19 29/09/17 30/09/16 30/09/15 -
Price 0.045 0.04 0.08 0.07 0.06 0.05 0.09 -
P/RPS 13.51 10.85 77.31 2.76 10.07 4.63 4.16 18.31%
P/EPS 234.44 -80.07 -15.69 -278.50 150.00 148.57 28.13 35.34%
EY 0.43 -1.25 -6.37 -0.36 0.67 0.67 3.56 -26.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.40 0.18 0.43 0.33 0.41 0.00%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/22 30/11/21 30/11/20 29/05/19 27/11/17 24/11/16 24/11/15 -
Price 0.035 0.045 0.115 0.05 0.045 0.045 0.09 -
P/RPS 10.50 12.21 111.13 1.97 7.55 4.17 4.16 14.12%
P/EPS 182.34 -90.07 -22.55 -198.93 112.50 133.71 28.13 30.57%
EY 0.55 -1.11 -4.43 -0.50 0.89 0.75 3.56 -23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.58 0.13 0.32 0.30 0.41 -3.47%

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