[TWL] YoY TTM Result on 30-Jun-2017 [#4]

Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 23.04%
YoY- -202.13%
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
Revenue 10,984 9,363 15,703 15,142 12,589 27,581 34,118 -18.62%
PBT -4,127 -6,181 -1,892 -36 -1,388 12,268 -1,540 19.63%
Tax 508 90 -124 -2,015 909 -10,950 -167 -
NP -3,619 -6,091 -2,016 -2,051 -479 1,318 -1,707 14.64%
-
NP to SH -3,619 -6,091 -2,016 -2,051 -479 1,318 -1,707 14.64%
-
Tax Rate - - - - - 89.26% - -
Total Cost 14,603 15,454 17,719 17,193 13,068 26,263 35,825 -15.05%
-
Net Worth 229,057 220,795 224,700 154,000 174,271 91,806 78,857 21.40%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
Net Worth 229,057 220,795 224,700 154,000 174,271 91,806 78,857 21.40%
NOSH 441,844 1,471,970 1,497,999 700,000 792,142 382,526 342,857 4.72%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
NP Margin -32.95% -65.05% -12.84% -13.55% -3.80% 4.78% -5.00% -
ROE -1.58% -2.76% -0.90% -1.33% -0.27% 1.44% -2.16% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
RPS 2.69 0.64 1.05 2.16 1.59 7.21 9.95 -21.17%
EPS -0.88 -0.41 -0.13 -0.29 -0.06 0.34 -0.50 10.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.15 0.15 0.22 0.22 0.24 0.23 17.56%
Adjusted Per Share Value based on latest NOSH - 1,471,970
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
RPS 0.29 0.25 0.42 0.41 0.34 0.74 0.91 -18.77%
EPS -0.10 -0.16 -0.05 -0.05 -0.01 0.04 -0.05 13.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0614 0.0592 0.0602 0.0413 0.0467 0.0246 0.0211 21.44%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 31/12/12 -
Price 0.10 0.065 0.05 0.105 0.14 0.225 0.31 -
P/RPS 3.72 10.22 4.77 4.85 8.81 3.12 3.12 3.25%
P/EPS -11.30 -15.71 -37.15 -35.84 -231.52 65.30 -62.26 -26.68%
EY -8.85 -6.37 -2.69 -2.79 -0.43 1.53 -1.61 36.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.43 0.33 0.48 0.64 0.94 1.35 -30.68%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/12/12 CAGR
Date 30/08/18 25/08/17 29/08/16 26/08/15 29/08/14 29/08/13 28/02/13 -
Price 0.08 0.06 0.05 0.095 0.145 0.22 0.235 -
P/RPS 2.98 9.43 4.77 4.39 9.12 3.05 2.36 4.33%
P/EPS -9.04 -14.50 -37.15 -32.42 -239.79 63.85 -47.20 -25.96%
EY -11.06 -6.90 -2.69 -3.08 -0.42 1.57 -2.12 35.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.40 0.33 0.43 0.66 0.92 1.02 -30.31%

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