[TWL] YoY Quarter Result on 31-Mar-2014 [#3]

Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 11.46%
YoY- -66.14%
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
Revenue 645 1,612 183 3,022 6,478 6,897 4,791 -26.53%
PBT -8,087 -2,133 -1,244 107 -2,845 1,514 -2,011 23.85%
Tax 0 -12 0 0 -27 -939 0 -
NP -8,087 -2,145 -1,244 107 -2,872 575 -2,011 23.85%
-
NP to SH -8,087 -2,145 -1,244 107 -2,872 575 -2,011 23.85%
-
Tax Rate - - - 0.00% - 62.02% - -
Total Cost 8,732 3,757 1,427 2,915 9,350 6,322 6,802 3.91%
-
Net Worth 209,146 214,499 171,050 235,400 67,217 68,999 9,890 59.86%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 209,146 214,499 171,050 235,400 67,217 68,999 9,890 59.86%
NOSH 1,394,310 1,429,999 777,500 1,070,000 305,531 287,499 36,630 74.98%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -1,253.80% -133.06% -679.78% 3.54% -44.33% 8.34% -41.97% -
ROE -3.87% -1.00% -0.73% 0.05% -4.27% 0.83% -20.33% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.05 0.11 0.02 0.28 2.12 2.40 13.08 -57.50%
EPS -0.58 -0.15 -0.16 0.01 -0.94 0.20 -5.49 -29.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.22 0.22 0.22 0.24 0.27 -8.64%
Adjusted Per Share Value based on latest NOSH - 1,070,000
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.02 0.04 0.00 0.08 0.17 0.18 0.13 -25.00%
EPS -0.22 -0.06 -0.03 0.00 -0.08 0.02 -0.05 25.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0561 0.0575 0.0459 0.0631 0.018 0.0185 0.0027 59.43%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 28/09/12 30/09/11 30/09/10 -
Price 0.05 0.055 0.13 0.15 0.13 0.10 0.12 -
P/RPS 108.09 48.79 552.32 53.11 6.13 4.17 0.92 108.09%
P/EPS -8.62 -36.67 -81.25 1,500.00 -13.83 50.00 -2.19 23.44%
EY -11.60 -2.73 -1.23 0.07 -7.23 2.00 -45.75 -19.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.59 0.68 0.59 0.42 0.44 -4.32%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 30/09/12 30/09/11 30/09/10 CAGR
Date 30/05/17 24/05/16 26/05/15 22/05/14 30/11/12 18/11/11 30/11/10 -
Price 0.065 0.055 0.115 0.14 0.41 0.13 0.16 -
P/RPS 140.51 48.79 488.59 49.57 19.34 5.42 1.22 107.45%
P/EPS -11.21 -36.67 -71.88 1,400.00 -43.62 65.00 -2.91 23.04%
EY -8.92 -2.73 -1.39 0.07 -2.29 1.54 -34.31 -18.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.52 0.64 1.86 0.54 0.59 -4.74%

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