[TWL] YoY Quarter Result on 31-Dec-2020 [#2]

Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 33.48%
YoY- 88.72%
View:
Show?
Quarter Result
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 9,020 116 2,473 3,128 833 2,406 14,553 -6.60%
PBT -927 -970 179 69 -585 -1,131 -184 25.96%
Tax 0 52 0 88 0 0 0 -
NP -927 -918 179 157 -585 -1,131 -184 25.96%
-
NP to SH -927 -918 179 157 -585 -1,131 -184 25.96%
-
Tax Rate - - 0.00% -127.54% - - - -
Total Cost 9,947 1,034 2,294 2,971 1,418 3,537 14,737 -5.45%
-
Net Worth 334,115 293,772 302,007 231,304 208,590 177,728 202,400 7.41%
Dividend
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 334,115 293,772 302,007 231,304 208,590 177,728 202,400 7.41%
NOSH 2,570,120 1,468,640 1,269,260 1,652,178 1,390,600 807,857 920,000 15.79%
Ratio Analysis
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -10.28% -791.38% 7.24% 5.02% -70.23% -47.01% -1.26% -
ROE -0.28% -0.31% 0.06% 0.07% -0.28% -0.64% -0.09% -
Per Share
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 0.35 0.01 0.28 0.19 0.06 0.30 1.58 -19.35%
EPS -0.04 -0.06 0.02 0.01 -0.04 -0.14 -0.02 10.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.20 0.34 0.14 0.15 0.22 0.22 -7.23%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 0.25 0.00 0.07 0.09 0.02 0.07 0.41 -6.81%
EPS -0.03 -0.03 0.01 0.00 -0.02 -0.03 -0.01 16.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0941 0.0827 0.0851 0.0652 0.0588 0.0501 0.057 7.41%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/21 31/12/20 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.05 0.12 0.055 0.04 0.045 0.09 0.13 -
P/RPS 14.25 1,519.51 19.76 21.13 75.12 30.22 8.22 8.17%
P/EPS -138.63 -192.01 272.93 420.94 -106.97 -64.29 -650.00 -19.79%
EY -0.72 -0.52 0.37 0.24 -0.93 -1.56 -0.15 25.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.60 0.16 0.29 0.30 0.41 0.59 -6.08%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 28/02/22 31/03/21 27/08/19 27/02/18 28/02/17 26/02/16 26/02/15 -
Price 0.065 0.11 0.055 0.045 0.04 0.05 0.13 -
P/RPS 18.52 1,392.89 19.76 23.77 66.78 16.79 8.22 12.29%
P/EPS -180.21 -176.01 272.93 473.55 -95.08 -35.71 -650.00 -16.73%
EY -0.55 -0.57 0.37 0.21 -1.05 -2.80 -0.15 20.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.16 0.32 0.27 0.23 0.59 -2.33%

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