[TWL] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 180.41%
YoY- 110.5%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 16,934 13,247 15,048 15,555 14,830 19,357 25,149 -6.37%
PBT 659 123 746 219 -1,557 -2,054 1,853 -15.82%
Tax -269 52 157 -100 424 2,054 -198 5.23%
NP 390 175 903 119 -1,133 0 1,655 -21.39%
-
NP to SH 350 175 903 119 -1,133 -2,018 1,655 -22.80%
-
Tax Rate 40.82% -42.28% -21.05% 45.66% - - 10.69% -
Total Cost 16,544 13,072 14,145 15,436 15,963 19,357 23,494 -5.67%
-
Net Worth 33,670 34,816 36,111 48,683 55,048 65,934 64,760 -10.32%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 33,670 34,816 36,111 48,683 55,048 65,934 64,760 -10.32%
NOSH 39,325 43,749 44,048 42,499 40,035 39,960 39,975 -0.27%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.30% 1.32% 6.00% 0.77% -7.64% 0.00% 6.58% -
ROE 1.04% 0.50% 2.50% 0.24% -2.06% -3.06% 2.56% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 43.06 30.28 34.16 36.60 37.04 48.44 62.91 -6.12%
EPS 0.89 0.40 2.05 0.28 -2.83 -5.05 4.14 -22.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8562 0.7958 0.8198 1.1455 1.375 1.65 1.62 -10.07%
Adjusted Per Share Value based on latest NOSH - 42,499
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 0.27 0.21 0.24 0.25 0.24 0.31 0.40 -6.33%
EPS 0.01 0.00 0.01 0.00 -0.02 -0.03 0.03 -16.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0056 0.0058 0.0078 0.0088 0.0106 0.0104 -10.34%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.61 0.41 0.37 0.73 0.72 1.04 0.90 -
P/RPS 1.42 1.35 1.08 1.99 1.94 2.15 1.43 -0.11%
P/EPS 68.54 102.50 18.05 260.71 -25.44 -20.59 21.74 21.08%
EY 1.46 0.98 5.54 0.38 -3.93 -4.86 4.60 -17.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.52 0.45 0.64 0.52 0.63 0.56 4.03%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 29/08/06 29/08/05 26/08/04 26/08/03 30/08/02 16/08/01 -
Price 0.68 0.44 0.38 0.62 0.92 0.96 1.10 -
P/RPS 1.58 1.45 1.11 1.69 2.48 1.98 1.75 -1.68%
P/EPS 76.40 110.00 18.54 221.43 -32.51 -19.01 26.57 19.23%
EY 1.31 0.91 5.39 0.45 -3.08 -5.26 3.76 -16.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.55 0.46 0.54 0.67 0.58 0.68 2.52%

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