[TWL] YoY Annualized Quarter Result on 31-Mar-2022 [#3]

Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -327.62%
YoY- 41.48%
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 20,300 6,608 16,327 12,240 6,973 10,950 20,069 0.16%
PBT -10,673 -18,282 -570 -1,118 -11,406 -3,525 -2,828 20.87%
Tax 0 44 0 117 0 -16 0 -
NP -10,673 -18,237 -570 -1,001 -11,406 -3,541 -2,828 20.87%
-
NP to SH -10,673 -18,237 -570 -1,001 -11,406 -3,541 -2,828 20.87%
-
Tax Rate - - - - - - - -
Total Cost 30,973 24,845 16,897 13,241 18,379 14,491 22,897 4.40%
-
Net Worth 336,854 279,041 296,139 223,428 206,975 209,684 172,822 9.99%
Dividend
31/03/22 31/03/21 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 336,854 279,041 296,139 223,428 206,975 209,684 172,822 9.99%
NOSH 2,677,120 1,468,640 1,269,260 1,718,678 1,379,838 1,397,894 785,555 19.12%
Ratio Analysis
31/03/22 31/03/21 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -52.58% -275.97% -3.49% -8.18% -163.58% -32.34% -14.09% -
ROE -3.17% -6.54% -0.19% -0.45% -5.51% -1.69% -1.64% -
Per Share
31/03/22 31/03/21 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 0.72 0.45 1.49 0.71 0.51 0.78 2.55 -16.51%
EPS -0.39 -1.24 -0.05 -0.05 -0.83 -0.25 -0.36 1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.19 0.27 0.13 0.15 0.15 0.22 -8.28%
Adjusted Per Share Value based on latest NOSH - 2,677,120
31/03/22 31/03/21 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 0.54 0.18 0.44 0.33 0.19 0.29 0.54 0.00%
EPS -0.29 -0.49 -0.02 -0.03 -0.31 -0.09 -0.08 20.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0903 0.0748 0.0794 0.0599 0.0555 0.0562 0.0463 10.00%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/22 31/03/21 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.07 0.11 0.05 0.03 0.05 0.055 0.13 -
P/RPS 9.68 24.45 3.36 4.21 9.89 7.02 5.09 9.60%
P/EPS -18.41 -8.86 -96.21 -51.49 -6.05 -21.71 -36.11 -9.16%
EY -5.43 -11.29 -1.04 -1.94 -16.53 -4.61 -2.77 10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.19 0.23 0.33 0.37 0.59 -0.24%
Price Multiplier on Announcement Date
31/03/22 31/03/21 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/22 11/08/21 25/11/19 30/05/18 30/05/17 24/05/16 26/05/15 -
Price 0.075 0.055 0.075 0.025 0.065 0.055 0.115 -
P/RPS 10.37 12.22 5.04 3.51 12.86 7.02 4.50 12.65%
P/EPS -19.73 -4.43 -144.32 -42.91 -7.86 -21.71 -31.94 -6.64%
EY -5.07 -22.58 -0.69 -2.33 -12.72 -4.61 -3.13 7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.29 0.28 0.19 0.43 0.37 0.52 2.77%

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