[TWL] YoY Quarter Result on 31-Mar-2012 [#1]

Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 72.7%
YoY- 295.93%
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 4,195 316 3,715 10,445 6,701 2,083 433 41.78%
PBT 620 -693 1,342 661 370 657 -926 -
Tax 0 0 -304 -174 -247 -198 -65 -
NP 620 -693 1,038 487 123 459 -991 -
-
NP to SH 620 -693 1,038 487 123 459 -991 -
-
Tax Rate 0.00% - 22.65% 26.32% 66.76% 30.14% - -
Total Cost 3,575 1,009 2,677 9,958 6,578 1,624 1,424 15.20%
-
Net Worth 170,500 169,399 92,266 70,006 42,171 23,391 30,390 30.36%
Dividend
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 170,500 169,399 92,266 70,006 42,171 23,391 30,390 30.36%
NOSH 775,000 769,999 384,444 304,375 175,714 44,134 44,044 55.41%
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.78% -219.30% 27.94% 4.66% 1.84% 22.04% -228.87% -
ROE 0.36% -0.41% 1.13% 0.70% 0.29% 1.96% -3.26% -
Per Share
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.54 0.04 0.97 3.43 3.81 4.72 0.98 -8.75%
EPS 0.08 -0.09 0.27 0.16 0.07 1.04 -2.25 -
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 0.53 0.69 -16.11%
Adjusted Per Share Value based on latest NOSH - 304,375
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.12 0.01 0.10 0.29 0.19 0.06 0.01 46.52%
EPS 0.02 -0.02 0.03 0.01 0.00 0.01 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.0477 0.026 0.0197 0.0119 0.0066 0.0086 30.25%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.09 0.14 0.23 0.14 0.17 0.19 0.32 -
P/RPS 16.63 341.14 23.80 4.08 4.46 4.03 32.55 -9.81%
P/EPS 112.50 -155.56 85.19 87.50 242.86 18.27 -14.22 -
EY 0.89 -0.64 1.17 1.14 0.41 5.47 -7.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.64 0.96 0.61 0.71 0.36 0.46 -1.75%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 24/11/15 25/11/14 26/11/13 31/05/12 26/05/11 26/05/10 28/05/09 -
Price 0.09 0.14 0.26 0.14 0.14 0.17 0.20 -
P/RPS 16.63 341.14 26.91 4.08 3.67 3.60 20.34 -3.04%
P/EPS 112.50 -155.56 96.30 87.50 200.00 16.35 -8.89 -
EY 0.89 -0.64 1.04 1.14 0.50 6.12 -11.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.64 1.08 0.61 0.58 0.32 0.29 5.46%

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