[TWL] YoY Quarter Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 108.36%
YoY- -14.89%
Quarter Report
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 90 4,779 17,885 3,085 17,526 1,283 719 -31.47%
PBT 2,085 -2,933 13,063 261 2,569 -4,566 -3,136 -
Tax -2,015 1,213 -9,429 -21 -2,287 -97 -701 21.16%
NP 70 -1,720 3,634 240 282 -4,663 -3,837 -
-
NP to SH 70 -1,720 3,634 240 282 -4,141 -3,965 -
-
Tax Rate 96.64% - 72.18% 8.05% 89.02% - - -
Total Cost 20 6,499 14,251 2,845 17,244 5,946 4,556 -62.73%
-
Net Worth 154,000 174,271 91,806 78,857 75,199 8,451 23,644 40.60%
Dividend
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 154,000 174,271 91,806 78,857 75,199 8,451 23,644 40.60%
NOSH 700,000 792,142 382,526 342,857 313,333 35,212 45,470 64.41%
Ratio Analysis
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 77.78% -35.99% 20.32% 7.78% 1.61% -363.45% -533.66% -
ROE 0.05% -0.99% 3.96% 0.30% 0.38% -49.00% -16.77% -
Per Share
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.01 0.60 4.68 0.90 5.59 3.64 1.58 -60.17%
EPS 0.01 -0.22 0.95 0.07 0.09 -11.76 -8.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.24 0.23 0.24 0.24 0.52 -14.48%
Adjusted Per Share Value based on latest NOSH - 342,857
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.00 0.13 0.50 0.09 0.49 0.04 0.02 -
EPS 0.00 -0.05 0.10 0.01 0.01 -0.12 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0434 0.0491 0.0259 0.0222 0.0212 0.0024 0.0067 40.46%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/15 30/06/14 28/06/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.105 0.14 0.225 0.31 0.12 0.14 0.28 -
P/RPS 816.67 23.21 4.81 34.45 2.15 3.84 17.71 100.71%
P/EPS 1,050.00 -64.48 23.68 442.86 133.33 -1.19 -3.21 -
EY 0.10 -1.55 4.22 0.23 0.75 -84.00 -31.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.64 0.94 1.35 0.50 0.58 0.54 -2.11%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/08/15 29/08/14 29/08/13 28/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.095 0.145 0.22 0.235 0.14 0.16 0.22 -
P/RPS 738.89 24.03 4.71 26.12 2.50 4.39 13.91 105.94%
P/EPS 950.00 -66.78 23.16 335.71 155.56 -1.36 -2.52 -
EY 0.11 -1.50 4.32 0.30 0.64 -73.50 -39.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.66 0.92 1.02 0.58 0.67 0.42 0.42%

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