[TWL] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -532.78%
YoY- -1692.02%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 6,478 6,897 4,791 2,781 2,215 15,167 17,964 -15.61%
PBT -2,845 1,514 -2,011 -5,060 -214 1,679 568 -
Tax -27 -939 0 347 -95 -270 -196 -28.11%
NP -2,872 575 -2,011 -4,713 -309 1,409 372 -
-
NP to SH -2,872 575 -2,011 -4,713 -263 1,343 372 -
-
Tax Rate - 62.02% - - - 16.08% 34.51% -
Total Cost 9,350 6,322 6,802 7,494 2,524 13,758 17,592 -9.98%
-
Net Worth 67,217 68,999 9,890 26,403 58,788 37,280 35,195 11.37%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 67,217 68,999 9,890 26,403 58,788 37,280 35,195 11.37%
NOSH 305,531 287,499 36,630 44,005 77,352 41,968 43,764 38.20%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -44.33% 8.34% -41.97% -169.47% -13.95% 9.29% 2.07% -
ROE -4.27% 0.83% -20.33% -17.85% -0.45% 3.60% 1.06% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.12 2.40 13.08 6.32 2.86 36.14 41.05 -38.94%
EPS -0.94 0.20 -5.49 -10.71 -0.34 3.20 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.27 0.60 0.76 0.8883 0.8042 -19.41%
Adjusted Per Share Value based on latest NOSH - 44,005
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.10 0.11 0.08 0.04 0.04 0.24 0.29 -16.24%
EPS -0.05 0.01 -0.03 -0.08 0.00 0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0108 0.0111 0.0016 0.0042 0.0094 0.006 0.0056 11.55%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.13 0.10 0.12 0.22 0.33 0.79 0.50 -
P/RPS 6.13 4.17 0.92 3.48 11.52 2.19 1.22 30.84%
P/EPS -13.83 50.00 -2.19 -2.05 -97.06 24.69 58.82 -
EY -7.23 2.00 -45.75 -48.68 -1.03 4.05 1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.44 0.37 0.43 0.89 0.62 -0.82%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 18/11/11 30/11/10 25/11/09 28/11/08 29/11/07 29/11/06 -
Price 0.41 0.13 0.16 0.22 0.25 0.65 0.57 -
P/RPS 19.34 5.42 1.22 3.48 8.73 1.80 1.39 55.02%
P/EPS -43.62 65.00 -2.91 -2.05 -73.53 20.31 67.06 -
EY -2.29 1.54 -34.31 -48.68 -1.36 4.92 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 0.54 0.59 0.37 0.33 0.73 0.71 17.39%

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