[TWL] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -225.02%
YoY- 29.04%
Quarter Report
View:
Show?
Cumulative Result
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 33,136 34,118 38,140 10,655 11 23,964 57,473 -9.52%
PBT 13,312 -1,540 6,047 -7,192 -9,932 -2,183 1,847 43.19%
Tax -11,069 -167 -4,515 -368 -701 -1,762 -950 56.25%
NP 2,243 -1,707 1,532 -7,560 -10,633 -3,945 897 18.12%
-
NP to SH 2,243 -1,707 1,532 -7,560 -10,654 -3,894 897 18.12%
-
Tax Rate 83.15% - 74.67% - - - 51.43% -
Total Cost 30,893 35,825 36,608 18,215 10,644 27,909 56,576 -10.41%
-
Net Worth 92,813 83,534 69,828 8,448 22,882 31,691 35,642 19.00%
Dividend
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 92,813 83,534 69,828 8,448 22,882 31,691 35,642 19.00%
NOSH 382,526 363,191 303,600 35,203 44,005 44,016 43,970 48.17%
Ratio Analysis
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.77% -5.00% 4.02% -70.95% -96,663.63% -16.46% 1.56% -
ROE 2.42% -2.04% 2.19% -89.48% -46.56% -12.29% 2.52% -
Per Share
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.57 9.39 12.56 30.27 0.02 54.44 130.71 -39.05%
EPS 0.58 -0.47 0.50 -4.11 -24.21 -4.53 2.04 -20.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.24 0.52 0.72 0.8106 -19.84%
Adjusted Per Share Value based on latest NOSH - 35,212
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.89 0.91 1.02 0.29 0.00 0.64 1.54 -9.48%
EPS 0.06 -0.05 0.04 -0.20 -0.29 -0.10 0.02 22.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0224 0.0187 0.0023 0.0061 0.0085 0.0096 18.91%
Price Multiplier on Financial Quarter End Date
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/06/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.225 0.31 0.12 0.14 0.28 0.24 0.60 -
P/RPS 2.63 3.30 0.96 0.46 1,120.13 0.44 0.46 37.28%
P/EPS 38.79 -65.96 23.78 -0.65 -1.16 -2.71 29.41 5.16%
EY 2.58 -1.52 4.21 -153.39 -86.47 -36.86 3.40 -4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.35 0.52 0.58 0.54 0.33 0.74 4.44%
Price Multiplier on Announcement Date
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 29/08/13 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.22 0.235 0.14 0.16 0.22 0.29 0.60 -
P/RPS 2.57 2.50 1.11 0.53 880.10 0.53 0.46 36.71%
P/EPS 37.93 -50.00 27.74 -0.75 -0.91 -3.28 29.41 4.73%
EY 2.64 -2.00 3.60 -134.22 -110.05 -30.51 3.40 -4.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.02 0.61 0.67 0.42 0.40 0.74 4.03%

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