[TWL] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -105.92%
YoY- -4.44%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 17,885 3,085 17,526 1,283 719 3,979 9,528 12.12%
PBT 13,063 261 2,569 -4,566 -3,136 -1,665 -1,821 -
Tax -9,429 -21 -2,287 -97 -701 -100 -10 247.27%
NP 3,634 240 282 -4,663 -3,837 -1,765 -1,831 -
-
NP to SH 3,634 240 282 -4,141 -3,965 -1,765 -1,831 -
-
Tax Rate 72.18% 8.05% 89.02% - - - - -
Total Cost 14,251 2,845 17,244 5,946 4,556 5,744 11,359 4.20%
-
Net Worth 91,806 78,857 75,199 8,451 23,644 31,690 35,678 18.74%
Dividend
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 91,806 78,857 75,199 8,451 23,644 31,690 35,678 18.74%
NOSH 382,526 342,857 313,333 35,212 45,470 44,014 44,014 48.14%
Ratio Analysis
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 20.32% 7.78% 1.61% -363.45% -533.66% -44.36% -19.22% -
ROE 3.96% 0.30% 0.38% -49.00% -16.77% -5.57% -5.13% -
Per Share
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.68 0.90 5.59 3.64 1.58 9.04 21.65 -24.30%
EPS 0.95 0.07 0.09 -11.76 -8.72 -4.01 -4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.24 0.24 0.52 0.72 0.8106 -19.84%
Adjusted Per Share Value based on latest NOSH - 35,212
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.29 0.05 0.28 0.02 0.01 0.06 0.15 12.73%
EPS 0.06 0.00 0.00 -0.07 -0.06 -0.03 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0147 0.0126 0.012 0.0014 0.0038 0.0051 0.0057 18.79%
Price Multiplier on Financial Quarter End Date
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/06/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.225 0.31 0.12 0.14 0.28 0.24 0.60 -
P/RPS 4.81 34.45 2.15 3.84 17.71 2.65 2.77 10.55%
P/EPS 23.68 442.86 133.33 -1.19 -3.21 -5.99 -14.42 -
EY 4.22 0.23 0.75 -84.00 -31.14 -16.71 -6.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.35 0.50 0.58 0.54 0.33 0.74 4.44%
Price Multiplier on Announcement Date
30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 29/08/13 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.22 0.235 0.14 0.16 0.22 0.29 0.60 -
P/RPS 4.71 26.12 2.50 4.39 13.91 3.21 2.77 10.13%
P/EPS 23.16 335.71 155.56 -1.36 -2.52 -7.23 -14.42 -
EY 4.32 0.30 0.64 -73.50 -39.64 -13.83 -6.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.02 0.58 0.67 0.42 0.40 0.74 4.03%

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