[TWL] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 100.34%
YoY- 130.41%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 8,155 15,844 12,101 11,360 12,945 17,229 15,576 -10.21%
PBT 779 1,330 -11 205 1 218 597 4.53%
Tax -322 -401 -115 -160 -149 -129 -468 -6.03%
NP 457 929 -126 45 -148 89 129 23.44%
-
NP to SH 357 930 -126 45 -148 89 129 18.47%
-
Tax Rate 41.34% 30.15% - 78.05% 14,900.00% 59.17% 78.39% -
Total Cost 7,698 14,915 12,227 11,315 13,093 17,140 15,447 -10.94%
-
Net Worth 28,106 36,221 34,402 37,259 45,031 57,522 68,531 -13.79%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 28,106 36,221 34,402 37,259 45,031 57,522 68,531 -13.79%
NOSH 34,326 44,075 43,448 44,999 39,999 40,454 40,312 -2.64%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 5.60% 5.86% -1.04% 0.40% -1.14% 0.52% 0.83% -
ROE 1.27% 2.57% -0.37% 0.12% -0.33% 0.15% 0.19% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 23.76 35.95 27.85 25.24 32.36 42.59 38.64 -7.77%
EPS 1.04 2.11 -0.29 0.10 -0.37 0.22 0.32 21.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8188 0.8218 0.7918 0.828 1.1258 1.4219 1.70 -11.45%
Adjusted Per Share Value based on latest NOSH - 44,999
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 0.13 0.25 0.19 0.18 0.21 0.28 0.25 -10.31%
EPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0045 0.0058 0.0055 0.006 0.0072 0.0092 0.011 -13.82%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.45 0.78 0.41 0.44 1.01 0.69 1.25 -
P/RPS 1.89 2.17 1.47 1.74 3.12 1.62 3.24 -8.58%
P/EPS 43.27 36.97 -141.38 440.00 -272.97 313.64 390.63 -30.67%
EY 2.31 2.71 -0.71 0.23 -0.37 0.32 0.26 43.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.95 0.52 0.53 0.90 0.49 0.74 -4.82%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 31/05/07 30/05/06 27/05/05 27/05/04 11/07/03 31/05/02 -
Price 0.46 0.60 0.41 0.34 0.79 0.84 1.12 -
P/RPS 1.94 1.67 1.47 1.35 2.44 1.97 2.90 -6.47%
P/EPS 44.23 28.44 -141.38 340.00 -213.51 381.82 350.00 -29.13%
EY 2.26 3.52 -0.71 0.29 -0.47 0.26 0.29 40.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.73 0.52 0.41 0.70 0.59 0.66 -2.69%

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