[TWL] YoY Annualized Quarter Result on 31-Mar-2020

Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- -101.89%
YoY- -6435.42%
View:
Show?
Annualized Quarter Result
30/06/21 31/03/20 30/09/18 31/12/18 31/03/13 CAGR
Revenue 12,542 1,296 13,988 16,730 29,358 -9.78%
PBT -22,667 -12,548 268 1,138 213 -
Tax 52 0 0 -2 -1,405 -
NP -22,615 -12,548 268 1,136 -1,192 42.83%
-
NP to SH -22,615 -12,548 268 1,136 -1,192 42.83%
-
Tax Rate - - 0.00% 0.18% 659.62% -
Total Cost 35,157 13,844 13,720 15,594 30,550 1.71%
-
Net Worth 279,041 307,589 235,511 274,832 86,467 15.24%
Dividend
30/06/21 31/03/20 30/09/18 31/12/18 31/03/13 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/21 31/03/20 30/09/18 31/12/18 31/03/13 CAGR
Net Worth 279,041 307,589 235,511 274,832 86,467 15.24%
NOSH 1,468,640 1,464,710 541,844 900,344 395,000 17.24%
Ratio Analysis
30/06/21 31/03/20 30/09/18 31/12/18 31/03/13 CAGR
NP Margin -180.31% -968.21% 1.92% 6.79% -4.06% -
ROE -8.10% -4.08% 0.11% 0.41% -1.38% -
Per Share
30/06/21 31/03/20 30/09/18 31/12/18 31/03/13 CAGR
RPS 0.85 0.09 2.85 2.80 7.81 -23.56%
EPS -1.54 -0.84 0.04 0.20 -0.32 20.96%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.48 0.46 0.23 -2.28%
Adjusted Per Share Value based on latest NOSH - 1,464,710
30/06/21 31/03/20 30/09/18 31/12/18 31/03/13 CAGR
RPS 0.35 0.04 0.39 0.47 0.83 -9.93%
EPS -0.64 -0.35 0.01 0.03 -0.03 44.87%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0786 0.0866 0.0663 0.0774 0.0244 15.22%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/20 30/09/18 31/12/18 31/03/13 CAGR
Date 30/06/21 31/03/20 28/09/18 31/12/18 29/03/13 -
Price 0.05 0.055 0.07 0.09 0.25 -
P/RPS 5.85 62.16 2.46 3.21 3.20 7.58%
P/EPS -3.25 -6.42 128.15 47.33 -78.83 -32.04%
EY -30.80 -15.58 0.78 2.11 -1.27 47.14%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.15 0.20 1.09 -15.93%
Price Multiplier on Announcement Date
30/06/21 31/03/20 30/09/18 31/12/18 31/03/13 CAGR
Date 05/10/21 30/06/20 30/11/18 28/02/19 27/05/13 -
Price 0.04 0.075 0.09 0.075 0.35 -
P/RPS 4.68 84.76 3.16 2.68 4.48 0.53%
P/EPS -2.60 -8.75 164.77 39.45 -110.36 -36.49%
EY -38.50 -11.42 0.61 2.54 -0.91 57.40%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.36 0.19 0.16 1.52 -21.32%

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