[TWL] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -500.0%
YoY- 8.41%
View:
Show?
Cumulative Result
31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,256 16,989 5,378 4,585 6,601 14,869 4,788 -17.38%
PBT -6,587 36 220 -468 -511 -877 1,438 -
Tax 52 -1 88 0 0 0 -304 -
NP -6,535 35 308 -468 -511 -877 1,134 -
-
NP to SH -6,535 35 308 -468 -511 -877 1,134 -
-
Tax Rate - 2.78% -40.00% - - - 21.14% -
Total Cost 7,791 16,954 5,070 5,053 7,112 15,746 3,654 11.41%
-
Net Worth 293,772 302,007 231,304 208,590 187,366 175,399 166,319 8.45%
Dividend
31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 293,772 302,007 231,304 208,590 187,366 175,399 166,319 8.45%
NOSH 1,468,640 1,269,260 1,652,178 1,390,600 851,666 797,272 755,999 9.94%
Ratio Analysis
31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -520.30% 0.21% 5.73% -10.21% -7.74% -5.90% 23.68% -
ROE -2.22% 0.01% 0.13% -0.22% -0.27% -0.50% 0.68% -
Per Share
31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.09 1.91 0.33 0.33 0.78 1.86 0.63 -24.25%
EPS -0.44 0.00 0.02 -0.03 0.06 -0.11 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.34 0.14 0.15 0.22 0.22 0.22 -1.35%
Adjusted Per Share Value based on latest NOSH - 1,390,600
31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.04 0.48 0.15 0.13 0.19 0.42 0.13 -15.48%
EPS -0.18 0.00 0.01 -0.01 -0.01 -0.02 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.0851 0.0652 0.0588 0.0528 0.0494 0.0468 8.46%
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/20 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.12 0.055 0.04 0.045 0.09 0.13 0.14 -
P/RPS 140.34 2.88 12.29 13.65 11.61 6.97 22.11 30.18%
P/EPS -26.97 1,395.83 214.57 -133.71 -150.00 -118.18 93.33 -
EY -3.71 0.07 0.47 -0.75 -0.67 -0.85 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.16 0.29 0.30 0.41 0.59 0.64 -0.91%
Price Multiplier on Announcement Date
31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/03/21 27/08/19 27/02/18 28/02/17 26/02/16 26/02/15 26/02/14 -
Price 0.11 0.055 0.045 0.04 0.05 0.13 0.15 -
P/RPS 128.64 2.88 13.82 12.13 6.45 6.97 23.68 27.32%
P/EPS -24.72 1,395.83 241.39 -118.85 -83.33 -118.18 100.00 -
EY -4.04 0.07 0.41 -0.84 -1.20 -0.85 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.16 0.32 0.27 0.23 0.59 0.68 -2.98%

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