[TWL] YoY Quarter Result on 30-Jun-2013 [#4]

Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 1050.0%
YoY- 729.68%
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 7,490 90 4,779 17,885 3,085 17,526 1,283 37.81%
PBT 752 2,085 -2,933 13,063 261 2,569 -4,566 -
Tax -112 -2,015 1,213 -9,429 -21 -2,287 -97 2.64%
NP 640 70 -1,720 3,634 240 282 -4,663 -
-
NP to SH 640 70 -1,720 3,634 240 282 -4,141 -
-
Tax Rate 14.89% 96.64% - 72.18% 8.05% 89.02% - -
Total Cost 6,850 20 6,499 14,251 2,845 17,244 5,946 2.60%
-
Net Worth 224,700 154,000 174,271 91,806 78,857 75,199 8,451 81.53%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 224,700 154,000 174,271 91,806 78,857 75,199 8,451 81.53%
NOSH 1,497,999 700,000 792,142 382,526 342,857 313,333 35,212 97.73%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.54% 77.78% -35.99% 20.32% 7.78% 1.61% -363.45% -
ROE 0.28% 0.05% -0.99% 3.96% 0.30% 0.38% -49.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.50 0.01 0.60 4.68 0.90 5.59 3.64 -30.29%
EPS 0.05 0.01 -0.22 0.95 0.07 0.09 -11.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.22 0.22 0.24 0.23 0.24 0.24 -8.18%
Adjusted Per Share Value based on latest NOSH - 382,526
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.21 0.00 0.13 0.50 0.09 0.49 0.04 35.17%
EPS 0.02 0.00 -0.05 0.10 0.01 0.01 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0633 0.0434 0.0491 0.0259 0.0222 0.0212 0.0024 81.27%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 31/12/12 30/12/11 30/12/10 -
Price 0.05 0.105 0.14 0.225 0.31 0.12 0.14 -
P/RPS 10.00 816.67 23.21 4.81 34.45 2.15 3.84 19.00%
P/EPS 117.03 1,050.00 -64.48 23.68 442.86 133.33 -1.19 -
EY 0.85 0.10 -1.55 4.22 0.23 0.75 -84.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.48 0.64 0.94 1.35 0.50 0.58 -9.74%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/08/16 26/08/15 29/08/14 29/08/13 28/02/13 29/02/12 25/02/11 -
Price 0.05 0.095 0.145 0.22 0.235 0.14 0.16 -
P/RPS 10.00 738.89 24.03 4.71 26.12 2.50 4.39 16.14%
P/EPS 117.03 950.00 -66.78 23.16 335.71 155.56 -1.36 -
EY 0.85 0.11 -1.50 4.32 0.30 0.64 -73.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.66 0.92 1.02 0.58 0.67 -12.07%

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