[TWL] YoY Quarter Result on 30-Sep-2011 [#3]

Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 6.88%
YoY- 128.59%
View:
Show?
Quarter Result
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 183 3,022 6,478 6,897 4,791 2,781 2,215 -31.85%
PBT -1,244 107 -2,845 1,514 -2,011 -5,060 -214 31.09%
Tax 0 0 -27 -939 0 347 -95 -
NP -1,244 107 -2,872 575 -2,011 -4,713 -309 23.88%
-
NP to SH -1,244 107 -2,872 575 -2,011 -4,713 -263 26.99%
-
Tax Rate - 0.00% - 62.02% - - - -
Total Cost 1,427 2,915 9,350 6,322 6,802 7,494 2,524 -8.39%
-
Net Worth 171,050 235,400 67,217 68,999 9,890 26,403 58,788 17.85%
Dividend
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 171,050 235,400 67,217 68,999 9,890 26,403 58,788 17.85%
NOSH 777,500 1,070,000 305,531 287,499 36,630 44,005 77,352 42.61%
Ratio Analysis
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -679.78% 3.54% -44.33% 8.34% -41.97% -169.47% -13.95% -
ROE -0.73% 0.05% -4.27% 0.83% -20.33% -17.85% -0.45% -
Per Share
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.02 0.28 2.12 2.40 13.08 6.32 2.86 -53.38%
EPS -0.16 0.01 -0.94 0.20 -5.49 -10.71 -0.34 -10.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.24 0.27 0.60 0.76 -17.36%
Adjusted Per Share Value based on latest NOSH - 287,499
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.00 0.08 0.17 0.18 0.13 0.07 0.06 -
EPS -0.03 0.00 -0.08 0.02 -0.05 -0.13 -0.01 18.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0459 0.0631 0.018 0.0185 0.0027 0.0071 0.0158 17.82%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/15 31/03/14 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.13 0.15 0.13 0.10 0.12 0.22 0.33 -
P/RPS 552.32 53.11 6.13 4.17 0.92 3.48 11.52 81.35%
P/EPS -81.25 1,500.00 -13.83 50.00 -2.19 -2.05 -97.06 -2.69%
EY -1.23 0.07 -7.23 2.00 -45.75 -48.68 -1.03 2.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.59 0.42 0.44 0.37 0.43 4.98%
Price Multiplier on Announcement Date
31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/05/15 22/05/14 30/11/12 18/11/11 30/11/10 25/11/09 28/11/08 -
Price 0.115 0.14 0.41 0.13 0.16 0.22 0.25 -
P/RPS 488.59 49.57 19.34 5.42 1.22 3.48 8.73 85.71%
P/EPS -71.88 1,400.00 -43.62 65.00 -2.91 -2.05 -73.53 -0.34%
EY -1.39 0.07 -2.29 1.54 -34.31 -48.68 -1.36 0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 1.86 0.54 0.59 0.37 0.33 7.24%

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