[TWL] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 37.63%
YoY- 2512.24%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 4,386 7,629 16,821 32,778 25,348 26,408 28,500 -26.78%
PBT -105 454 -1,272 1,989 112 951 220 -
Tax -210 -353 -422 -670 -63 -3 -249 -2.79%
NP -315 101 -1,694 1,319 49 948 -29 48.78%
-
NP to SH -315 101 -1,485 1,280 49 948 -29 48.78%
-
Tax Rate - 77.75% - 33.69% 56.25% 0.32% 113.18% -
Total Cost 4,701 7,528 18,515 31,459 25,299 25,460 28,529 -25.94%
-
Net Worth 112,437 52,786 29,699 36,531 35,449 36,147 47,456 15.45%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 112,437 52,786 29,699 36,531 35,449 36,147 47,456 15.45%
NOSH 43,749 74,347 38,571 42,666 44,545 44,093 41,428 0.91%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -7.18% 1.32% -10.07% 4.02% 0.19% 3.59% -0.10% -
ROE -0.28% 0.19% -5.00% 3.50% 0.14% 2.62% -0.06% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.03 10.26 43.61 76.82 56.90 59.89 68.79 -27.44%
EPS -0.72 0.23 -3.85 3.00 0.11 2.15 -0.07 47.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 0.71 0.77 0.8562 0.7958 0.8198 1.1455 14.40%
Adjusted Per Share Value based on latest NOSH - 39,325
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.07 0.12 0.27 0.53 0.41 0.42 0.46 -26.92%
EPS -0.01 0.00 -0.02 0.02 0.00 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.018 0.0085 0.0048 0.0059 0.0057 0.0058 0.0076 15.44%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.22 0.22 0.42 0.61 0.41 0.37 0.73 -
P/RPS 2.19 2.14 0.96 0.79 0.72 0.62 1.06 12.84%
P/EPS -30.56 161.95 -10.91 20.33 372.73 17.21 -1,042.86 -44.46%
EY -3.27 0.62 -9.17 4.92 0.27 5.81 -0.10 78.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.31 0.55 0.71 0.52 0.45 0.64 -27.87%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 28/08/08 30/08/07 29/08/06 29/08/05 26/08/04 -
Price 0.12 0.21 0.37 0.68 0.44 0.38 0.62 -
P/RPS 1.20 2.05 0.85 0.89 0.77 0.63 0.90 4.90%
P/EPS -16.67 154.58 -9.61 22.67 400.00 17.67 -885.71 -48.40%
EY -6.00 0.65 -10.41 4.41 0.25 5.66 -0.11 94.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.30 0.48 0.79 0.55 0.46 0.54 -32.72%

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