[TWL] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 12.33%
YoY- -211.42%
Quarter Report
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 15,142 12,589 33,136 34,118 38,140 10,655 11 272.24%
PBT -36 -1,388 13,312 -1,540 6,047 -7,192 -9,932 -64.01%
Tax -2,015 1,517 -11,069 -167 -4,515 -368 -701 21.16%
NP -2,051 129 2,243 -1,707 1,532 -7,560 -10,633 -25.86%
-
NP to SH -2,051 129 2,243 -1,707 1,532 -7,560 -10,654 -25.89%
-
Tax Rate - - 83.15% - 74.67% - - -
Total Cost 17,193 12,460 30,893 35,825 36,608 18,215 10,644 9.11%
-
Net Worth 180,487 145,200 92,813 83,534 69,828 8,448 22,882 45.58%
Dividend
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 180,487 145,200 92,813 83,534 69,828 8,448 22,882 45.58%
NOSH 820,400 660,000 382,526 363,191 303,600 35,203 44,005 70.24%
Ratio Analysis
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -13.55% 1.02% 6.77% -5.00% 4.02% -70.95% -96,663.63% -
ROE -1.14% 0.09% 2.42% -2.04% 2.19% -89.48% -46.56% -
Per Share
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.85 1.91 8.57 9.39 12.56 30.27 0.02 127.80%
EPS -0.25 0.02 0.58 -0.47 0.50 -4.11 -24.21 -56.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.24 0.23 0.23 0.24 0.52 -14.48%
Adjusted Per Share Value based on latest NOSH - 342,857
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.43 0.35 0.93 0.96 1.07 0.30 0.00 -
EPS -0.06 0.00 0.06 -0.05 0.04 -0.21 -0.30 -25.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0409 0.0261 0.0235 0.0197 0.0024 0.0064 45.75%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/15 30/06/14 28/06/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.105 0.14 0.225 0.31 0.12 0.14 0.28 -
P/RPS 5.69 7.34 2.63 3.30 0.96 0.46 1,120.13 -61.73%
P/EPS -42.00 716.28 38.79 -65.96 23.78 -0.65 -1.16 92.08%
EY -2.38 0.14 2.58 -1.52 4.21 -153.39 -86.47 -47.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.64 0.94 1.35 0.52 0.58 0.54 -2.11%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/08/15 29/08/14 29/08/13 28/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.095 0.145 0.22 0.235 0.14 0.16 0.22 -
P/RPS 5.15 7.60 2.57 2.50 1.11 0.53 880.10 -60.74%
P/EPS -38.00 741.86 37.93 -50.00 27.74 -0.75 -0.91 97.13%
EY -2.63 0.13 2.64 -2.00 3.60 -134.22 -110.05 -49.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.66 0.92 1.02 0.61 0.67 0.42 0.42%

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