[TWL] YoY Quarter Result on 31-Mar-2021 [#3]

Announcement Date
11-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -1505.77%
YoY- -369.91%
View:
Show?
Quarter Result
31/03/22 31/03/21 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 3,836 6,454 2,060 3,802 645 1,612 183 54.39%
PBT -6,757 -14,741 -701 -1,059 -8,087 -2,133 -1,244 27.32%
Tax 0 0 0 0 0 -12 0 -
NP -6,757 -14,741 -701 -1,059 -8,087 -2,145 -1,244 27.32%
-
NP to SH -6,757 -14,741 -701 -1,059 -8,087 -2,145 -1,244 27.32%
-
Tax Rate - - - - - - - -
Total Cost 10,593 21,195 2,761 4,861 8,732 3,757 1,427 33.12%
-
Net Worth 336,854 279,041 296,139 223,428 209,146 214,499 171,050 10.15%
Dividend
31/03/22 31/03/21 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 336,854 279,041 296,139 223,428 209,146 214,499 171,050 10.15%
NOSH 2,677,120 1,468,640 1,269,260 1,718,678 1,394,310 1,429,999 777,500 19.30%
Ratio Analysis
31/03/22 31/03/21 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -176.15% -228.40% -34.03% -27.85% -1,253.80% -133.06% -679.78% -
ROE -2.01% -5.28% -0.24% -0.47% -3.87% -1.00% -0.73% -
Per Share
31/03/22 31/03/21 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 0.14 0.44 0.19 0.22 0.05 0.11 0.02 32.01%
EPS -0.24 -1.00 -0.06 -0.06 -0.58 -0.15 -0.16 5.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.19 0.27 0.13 0.15 0.15 0.22 -8.28%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/03/22 31/03/21 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 0.11 0.18 0.06 0.11 0.02 0.05 0.01 40.81%
EPS -0.19 -0.42 -0.02 -0.03 -0.23 -0.06 -0.04 24.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0949 0.0786 0.0834 0.0629 0.0589 0.0604 0.0482 10.15%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/22 31/03/21 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.07 0.11 0.05 0.03 0.05 0.055 0.13 -
P/RPS 51.22 25.03 26.62 13.56 108.09 48.79 552.32 -28.78%
P/EPS -29.08 -10.96 -78.23 -48.69 -8.62 -36.67 -81.25 -13.64%
EY -3.44 -9.12 -1.28 -2.05 -11.60 -2.73 -1.23 15.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.19 0.23 0.33 0.37 0.59 -0.24%
Price Multiplier on Announcement Date
31/03/22 31/03/21 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/22 11/08/21 25/11/19 30/05/18 30/05/17 24/05/16 26/05/15 -
Price 0.075 0.055 0.075 0.025 0.065 0.055 0.115 -
P/RPS 54.88 12.52 39.93 11.30 140.51 48.79 488.59 -26.80%
P/EPS -31.16 -5.48 -117.35 -40.57 -11.21 -36.67 -71.88 -11.24%
EY -3.21 -18.25 -0.85 -2.46 -8.92 -2.73 -1.39 12.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.29 0.28 0.19 0.43 0.37 0.52 2.77%

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