[TWL] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -1373.03%
YoY- 43.86%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 13,247 15,048 15,555 14,830 19,357 25,149 18,619 -5.51%
PBT 123 746 219 -1,557 -2,054 1,853 2,144 -37.88%
Tax 52 157 -100 424 2,054 -198 -949 -
NP 175 903 119 -1,133 0 1,655 1,195 -27.38%
-
NP to SH 175 903 119 -1,133 -2,018 1,655 1,195 -27.38%
-
Tax Rate -42.28% -21.05% 45.66% - - 10.69% 44.26% -
Total Cost 13,072 14,145 15,436 15,963 19,357 23,494 17,424 -4.67%
-
Net Worth 34,816 36,111 48,683 55,048 65,934 64,760 61,548 -9.05%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 34,816 36,111 48,683 55,048 65,934 64,760 61,548 -9.05%
NOSH 43,749 44,048 42,499 40,035 39,960 39,975 39,966 1.51%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.32% 6.00% 0.77% -7.64% 0.00% 6.58% 6.42% -
ROE 0.50% 2.50% 0.24% -2.06% -3.06% 2.56% 1.94% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 30.28 34.16 36.60 37.04 48.44 62.91 46.59 -6.92%
EPS 0.40 2.05 0.28 -2.83 -5.05 4.14 2.99 -28.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7958 0.8198 1.1455 1.375 1.65 1.62 1.54 -10.41%
Adjusted Per Share Value based on latest NOSH - 40,035
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 0.23 0.26 0.27 0.26 0.34 0.44 0.32 -5.35%
EPS 0.00 0.02 0.00 -0.02 -0.04 0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0063 0.0085 0.0096 0.0115 0.0113 0.0107 -8.93%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.41 0.37 0.73 0.72 1.04 0.90 1.90 -
P/RPS 1.35 1.08 1.99 1.94 2.15 1.43 4.08 -16.82%
P/EPS 102.50 18.05 260.71 -25.44 -20.59 21.74 63.55 8.28%
EY 0.98 5.54 0.38 -3.93 -4.86 4.60 1.57 -7.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.64 0.52 0.63 0.56 1.23 -13.36%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 26/08/04 26/08/03 30/08/02 16/08/01 25/08/00 -
Price 0.44 0.38 0.62 0.92 0.96 1.10 1.95 -
P/RPS 1.45 1.11 1.69 2.48 1.98 1.75 4.19 -16.20%
P/EPS 110.00 18.54 221.43 -32.51 -19.01 26.57 65.22 9.09%
EY 0.91 5.39 0.45 -3.08 -5.26 3.76 1.53 -8.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.46 0.54 0.67 0.58 0.68 1.27 -13.01%

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