[TWL] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -131.01%
YoY- -173.6%
Quarter Report
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 34,118 38,140 10,655 11 23,964 57,473 62,205 -9.51%
PBT -1,540 6,047 -7,192 -9,932 -2,183 1,847 332 -
Tax -167 -4,515 -368 -701 -1,762 -950 -71 15.30%
NP -1,707 1,532 -7,560 -10,633 -3,945 897 261 -
-
NP to SH -1,707 1,532 -7,560 -10,654 -3,894 897 261 -
-
Tax Rate - 74.67% - - - 51.43% 21.39% -
Total Cost 35,825 36,608 18,215 10,644 27,909 56,576 61,944 -8.71%
-
Net Worth 83,534 69,828 8,448 22,882 31,691 35,642 35,177 15.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 83,534 69,828 8,448 22,882 31,691 35,642 35,177 15.48%
NOSH 363,191 303,600 35,203 44,005 44,016 43,970 43,939 42.14%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.00% 4.02% -70.95% -96,663.63% -16.46% 1.56% 0.42% -
ROE -2.04% 2.19% -89.48% -46.56% -12.29% 2.52% 0.74% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.39 12.56 30.27 0.02 54.44 130.71 141.57 -36.35%
EPS -0.47 0.50 -4.11 -24.21 -4.53 2.04 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.24 0.52 0.72 0.8106 0.8006 -18.75%
Adjusted Per Share Value based on latest NOSH - 45,470
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.91 1.02 0.29 0.00 0.64 1.54 1.67 -9.61%
EPS -0.05 0.04 -0.20 -0.29 -0.10 0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0224 0.0187 0.0023 0.0061 0.0085 0.0096 0.0094 15.55%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.31 0.12 0.14 0.28 0.24 0.60 0.54 -
P/RPS 3.30 0.96 0.46 1,120.13 0.44 0.46 0.38 43.32%
P/EPS -65.96 23.78 -0.65 -1.16 -2.71 29.41 90.91 -
EY -1.52 4.21 -153.39 -86.47 -36.86 3.40 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.52 0.58 0.54 0.33 0.74 0.67 12.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.235 0.14 0.16 0.22 0.29 0.60 0.66 -
P/RPS 2.50 1.11 0.53 880.10 0.53 0.46 0.47 32.08%
P/EPS -50.00 27.74 -0.75 -0.91 -3.28 29.41 111.11 -
EY -2.00 3.60 -134.22 -110.05 -30.51 3.40 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.61 0.67 0.42 0.40 0.74 0.82 3.70%

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