[TWL] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 104.31%
YoY- 146.32%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,715 10,445 6,701 2,083 433 8,155 15,844 -19.98%
PBT 1,342 611 370 657 -926 779 1,330 0.13%
Tax -304 -124 -247 -198 -65 -322 -401 -4.16%
NP 1,038 487 123 459 -991 457 929 1.71%
-
NP to SH 1,038 487 123 459 -991 357 930 1.70%
-
Tax Rate 22.65% 20.29% 66.76% 30.14% - 41.34% 30.15% -
Total Cost 2,677 9,958 6,578 1,624 1,424 7,698 14,915 -23.20%
-
Net Worth 92,266 70,006 42,171 23,391 30,390 28,106 36,221 15.45%
Dividend
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 92,266 70,006 42,171 23,391 30,390 28,106 36,221 15.45%
NOSH 384,444 304,375 175,714 44,134 44,044 34,326 44,075 39.49%
Ratio Analysis
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 27.94% 4.66% 1.84% 22.04% -228.87% 5.60% 5.86% -
ROE 1.13% 0.70% 0.29% 1.96% -3.26% 1.27% 2.57% -
Per Share
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.97 3.43 3.81 4.72 0.98 23.76 35.95 -42.60%
EPS 0.27 0.16 0.07 1.04 -2.25 1.04 2.11 -27.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.24 0.53 0.69 0.8188 0.8218 -17.23%
Adjusted Per Share Value based on latest NOSH - 44,134
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.06 0.17 0.11 0.03 0.01 0.13 0.25 -19.69%
EPS 0.02 0.01 0.00 0.01 -0.02 0.01 0.01 11.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0148 0.0112 0.0067 0.0037 0.0049 0.0045 0.0058 15.48%
Price Multiplier on Financial Quarter End Date
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.23 0.14 0.17 0.19 0.32 0.45 0.78 -
P/RPS 23.80 4.08 4.46 4.03 32.55 1.89 2.17 44.49%
P/EPS 85.19 87.50 242.86 18.27 -14.22 43.27 36.97 13.68%
EY 1.17 1.14 0.41 5.47 -7.03 2.31 2.71 -12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.61 0.71 0.36 0.46 0.55 0.95 0.16%
Price Multiplier on Announcement Date
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 26/11/13 31/05/12 26/05/11 26/05/10 28/05/09 30/05/08 31/05/07 -
Price 0.26 0.14 0.14 0.17 0.20 0.46 0.60 -
P/RPS 26.91 4.08 3.67 3.60 20.34 1.94 1.67 53.29%
P/EPS 96.30 87.50 200.00 16.35 -8.89 44.23 28.44 20.61%
EY 1.04 1.14 0.50 6.12 -11.25 2.26 3.52 -17.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.61 0.58 0.32 0.29 0.56 0.73 6.20%

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