[TWL] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -25.49%
YoY- -325.3%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 22,806 48,978 19,792 7,886 13,822 41,516 69,635 -15.75%
PBT 16,290 5,127 -4,607 -8,301 -1,428 -1,413 2,209 35.92%
Tax -11,206 -3,345 -1,406 -564 -548 -702 -678 53.86%
NP 5,084 1,782 -6,013 -8,865 -1,976 -2,115 1,531 20.24%
-
NP to SH 5,084 1,782 -5,933 -8,876 -2,087 -1,872 1,492 20.72%
-
Tax Rate 68.79% 65.24% - - - - 30.69% -
Total Cost 17,722 47,196 25,805 16,751 15,798 43,631 68,104 -18.68%
-
Net Worth 211,200 71,957 46,114 113,021 33,352 29,048 33,670 32.58%
Dividend
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 211,200 71,957 46,114 113,021 33,352 29,048 33,670 32.58%
NOSH 960,000 312,857 192,142 43,977 46,975 37,725 39,325 63.36%
Ratio Analysis
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 22.29% 3.64% -30.38% -112.41% -14.30% -5.09% 2.20% -
ROE 2.41% 2.48% -12.87% -7.85% -6.26% -6.44% 4.43% -
Per Share
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.38 15.66 10.30 17.93 29.42 110.05 177.07 -48.41%
EPS 0.53 0.57 -3.09 -20.18 -4.44 -4.96 3.79 -26.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.23 0.24 2.57 0.71 0.77 0.8562 -18.84%
Adjusted Per Share Value based on latest NOSH - 43,977
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.36 0.78 0.32 0.13 0.22 0.66 1.11 -15.88%
EPS 0.08 0.03 -0.09 -0.14 -0.03 -0.03 0.02 23.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0338 0.0115 0.0074 0.0181 0.0053 0.0046 0.0054 32.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/12/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.14 0.14 0.14 0.22 0.22 0.42 0.61 -
P/RPS 5.89 0.89 1.36 1.23 0.75 0.38 0.34 54.98%
P/EPS 26.44 24.58 -4.53 -1.09 -4.95 -8.46 16.08 7.93%
EY 3.78 4.07 -22.06 -91.74 -20.19 -11.81 6.22 -7.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.58 0.09 0.31 0.55 0.71 -1.58%
Price Multiplier on Announcement Date
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/02/14 29/08/12 24/08/11 30/08/10 28/08/09 28/08/08 30/08/07 -
Price 0.15 0.13 0.13 0.12 0.21 0.37 0.68 -
P/RPS 6.31 0.83 1.26 0.67 0.71 0.34 0.38 53.97%
P/EPS 28.32 22.82 -4.21 -0.59 -4.73 -7.46 17.92 7.28%
EY 3.53 4.38 -23.75 -168.19 -21.16 -13.41 5.58 -6.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.57 0.54 0.05 0.30 0.48 0.79 -2.27%

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