[TWL] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -268.63%
YoY- -171.07%
View:
Show?
Quarter Result
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,073 14,110 7,017 2,303 7,195 8,666 16,934 -34.54%
PBT 96 383 1,600 -762 1,377 -2,050 659 -25.61%
Tax 0 55 -1,062 -12 -288 -100 -269 -
NP 96 438 538 -774 1,089 -2,150 390 -19.37%
-
NP to SH 96 438 538 -774 1,089 -1,841 350 -18.02%
-
Tax Rate 0.00% -14.36% 66.38% - 20.92% - 40.82% -
Total Cost 977 13,672 6,479 3,077 6,106 10,816 16,544 -35.24%
-
Net Worth 211,200 71,957 46,114 113,021 33,352 29,048 33,670 32.58%
Dividend
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 211,200 71,957 46,114 113,021 33,352 29,048 33,670 32.58%
NOSH 960,000 312,857 192,142 43,977 46,975 37,725 39,325 63.36%
Ratio Analysis
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.95% 3.10% 7.67% -33.61% 15.14% -24.81% 2.30% -
ROE 0.05% 0.61% 1.17% -0.68% 3.27% -6.34% 1.04% -
Per Share
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.11 4.51 3.65 5.24 15.32 22.97 43.06 -60.03%
EPS 0.01 0.14 0.28 -1.76 2.48 -4.88 0.89 -49.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.23 0.24 2.57 0.71 0.77 0.8562 -18.84%
Adjusted Per Share Value based on latest NOSH - 43,977
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.03 0.40 0.20 0.06 0.20 0.24 0.48 -34.68%
EPS 0.00 0.01 0.02 -0.02 0.03 -0.05 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0595 0.0203 0.013 0.0318 0.0094 0.0082 0.0095 32.55%
Price Multiplier on Financial Quarter End Date
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/12/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.14 0.14 0.14 0.22 0.22 0.42 0.61 -
P/RPS 125.26 3.10 3.83 4.20 1.44 1.83 1.42 99.00%
P/EPS 1,400.00 100.00 50.00 -12.50 9.49 -8.61 68.54 58.95%
EY 0.07 1.00 2.00 -8.00 10.54 -11.62 1.46 -37.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.58 0.09 0.31 0.55 0.71 -1.58%
Price Multiplier on Announcement Date
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/02/14 29/08/12 24/08/11 30/08/10 28/08/09 28/08/08 30/08/07 -
Price 0.15 0.13 0.13 0.12 0.21 0.37 0.68 -
P/RPS 134.20 2.88 3.56 2.29 1.37 1.61 1.58 97.85%
P/EPS 1,500.00 92.86 46.43 -6.82 9.06 -7.58 76.40 57.99%
EY 0.07 1.08 2.15 -14.67 11.04 -13.19 1.31 -36.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.57 0.54 0.05 0.30 0.48 0.79 -2.27%

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