[TWL] YoY Annualized Quarter Result on 31-Mar-2021

Announcement Date
11-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021
Profit Trend
QoQ- -155.82%
YoY- -45.34%
View:
Show?
Annualized Quarter Result
31/03/21 31/12/19 31/03/20 30/06/20 30/09/18 31/12/18 31/03/13 CAGR
Revenue 6,608 14,074 1,296 776 13,988 16,730 29,358 -16.99%
PBT -18,282 -6,187 -12,548 -8,476 268 1,138 213 -
Tax 44 -28 0 0 0 -2 -1,405 -
NP -18,237 -6,215 -12,548 -8,476 268 1,136 -1,192 40.59%
-
NP to SH -18,237 -6,215 -12,548 -8,476 268 1,136 -1,192 40.59%
-
Tax Rate - - - - 0.00% 0.18% 659.62% -
Total Cost 24,845 20,289 13,844 9,252 13,720 15,594 30,550 -2.54%
-
Net Worth 279,041 302,567 307,589 293,772 235,511 274,832 86,467 15.76%
Dividend
31/03/21 31/12/19 31/03/20 30/06/20 30/09/18 31/12/18 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/19 31/03/20 30/06/20 30/09/18 31/12/18 31/03/13 CAGR
Net Worth 279,041 302,567 307,589 293,772 235,511 274,832 86,467 15.76%
NOSH 1,468,640 1,398,460 1,464,710 1,468,640 541,844 900,344 395,000 17.82%
Ratio Analysis
31/03/21 31/12/19 31/03/20 30/06/20 30/09/18 31/12/18 31/03/13 CAGR
NP Margin -275.97% -44.16% -968.21% -1,092.27% 1.92% 6.79% -4.06% -
ROE -6.54% -2.05% -4.08% -2.89% 0.11% 0.41% -1.38% -
Per Share
31/03/21 31/12/19 31/03/20 30/06/20 30/09/18 31/12/18 31/03/13 CAGR
RPS 0.45 1.07 0.09 0.05 2.85 2.80 7.81 -29.98%
EPS -1.24 -0.47 -0.84 -0.58 0.04 0.20 -0.32 18.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.23 0.21 0.20 0.48 0.46 0.23 -2.35%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/03/21 31/12/19 31/03/20 30/06/20 30/09/18 31/12/18 31/03/13 CAGR
RPS 0.19 0.40 0.04 0.02 0.39 0.47 0.83 -16.82%
EPS -0.51 -0.18 -0.35 -0.24 0.01 0.03 -0.03 42.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0786 0.0852 0.0866 0.0827 0.0663 0.0774 0.0244 15.73%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/19 31/03/20 30/06/20 30/09/18 31/12/18 31/03/13 CAGR
Date 31/03/21 31/12/19 31/03/20 30/06/20 28/09/18 31/12/18 29/03/13 -
Price 0.11 0.09 0.055 0.075 0.07 0.09 0.25 -
P/RPS 24.45 8.41 62.16 141.96 2.46 3.21 3.20 28.91%
P/EPS -8.86 -19.05 -6.42 -13.00 128.15 47.33 -78.83 -23.89%
EY -11.29 -5.25 -15.58 -7.69 0.78 2.11 -1.27 31.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.39 0.26 0.38 0.15 0.20 1.09 -7.57%
Price Multiplier on Announcement Date
31/03/21 31/12/19 31/03/20 30/06/20 30/09/18 31/12/18 31/03/13 CAGR
Date 11/08/21 28/02/20 30/06/20 28/08/20 30/11/18 28/02/19 27/05/13 -
Price 0.055 0.045 0.075 0.09 0.09 0.075 0.35 -
P/RPS 12.22 4.21 84.76 170.36 3.16 2.68 4.48 13.35%
P/EPS -4.43 -9.52 -8.75 -15.60 164.77 39.45 -110.36 -33.07%
EY -22.58 -10.50 -11.42 -6.41 0.61 2.54 -0.91 49.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.20 0.36 0.45 0.19 0.16 1.52 -18.69%

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