[TWL] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 209.89%
YoY- 159.15%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 14,110 7,017 2,303 7,195 8,666 16,934 13,247 1.05%
PBT 383 1,600 -762 1,377 -2,050 659 123 20.82%
Tax 55 -1,062 -12 -288 -100 -269 52 0.93%
NP 438 538 -774 1,089 -2,150 390 175 16.50%
-
NP to SH 438 538 -774 1,089 -1,841 350 175 16.50%
-
Tax Rate -14.36% 66.38% - 20.92% - 40.82% -42.28% -
Total Cost 13,672 6,479 3,077 6,106 10,816 16,544 13,072 0.75%
-
Net Worth 71,957 46,114 113,021 33,352 29,048 33,670 34,816 12.84%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 71,957 46,114 113,021 33,352 29,048 33,670 34,816 12.84%
NOSH 312,857 192,142 43,977 46,975 37,725 39,325 43,749 38.76%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.10% 7.67% -33.61% 15.14% -24.81% 2.30% 1.32% -
ROE 0.61% 1.17% -0.68% 3.27% -6.34% 1.04% 0.50% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.51 3.65 5.24 15.32 22.97 43.06 30.28 -27.17%
EPS 0.14 0.28 -1.76 2.48 -4.88 0.89 0.40 -16.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 2.57 0.71 0.77 0.8562 0.7958 -18.67%
Adjusted Per Share Value based on latest NOSH - 46,975
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.23 0.11 0.04 0.12 0.14 0.27 0.21 1.52%
EPS 0.01 0.01 -0.01 0.02 -0.03 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0115 0.0074 0.0181 0.0053 0.0046 0.0054 0.0056 12.72%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.14 0.14 0.22 0.22 0.42 0.61 0.41 -
P/RPS 3.10 3.83 4.20 1.44 1.83 1.42 1.35 14.84%
P/EPS 100.00 50.00 -12.50 9.49 -8.61 68.54 102.50 -0.41%
EY 1.00 2.00 -8.00 10.54 -11.62 1.46 0.98 0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.09 0.31 0.55 0.71 0.52 2.69%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 30/08/10 28/08/09 28/08/08 30/08/07 29/08/06 -
Price 0.13 0.13 0.12 0.21 0.37 0.68 0.44 -
P/RPS 2.88 3.56 2.29 1.37 1.61 1.58 1.45 12.10%
P/EPS 92.86 46.43 -6.82 9.06 -7.58 76.40 110.00 -2.78%
EY 1.08 2.15 -14.67 11.04 -13.19 1.31 0.91 2.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.05 0.30 0.48 0.79 0.55 0.59%

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