[TWL] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 101.16%
YoY- 100.97%
View:
Show?
TTM Result
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 22,675 1,256 16,989 10,156 13,687 6,874 22,670 0.00%
PBT -17,327 -6,588 36 -5,493 -1,849 330 -3,703 24.64%
Tax 0 52 -1 178 -124 -2,015 1,213 -
NP -17,327 -6,536 35 -5,315 -1,973 -1,685 -2,490 31.90%
-
NP to SH -17,327 -6,536 35 -5,315 -1,973 -1,685 -2,490 31.90%
-
Tax Rate - - 2.78% - - 610.61% - -
Total Cost 40,002 7,792 16,954 15,471 15,660 8,559 25,160 6.84%
-
Net Worth 334,115 293,772 302,007 231,304 208,590 177,728 202,400 7.41%
Dividend
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 334,115 293,772 302,007 231,304 208,590 177,728 202,400 7.41%
NOSH 2,570,120 1,468,640 1,269,260 1,652,178 1,390,600 807,857 920,000 15.79%
Ratio Analysis
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -76.41% -520.38% 0.21% -52.33% -14.42% -24.51% -10.98% -
ROE -5.19% -2.22% 0.01% -2.30% -0.95% -0.95% -1.23% -
Per Share
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 0.88 0.09 1.91 0.61 0.98 0.85 2.46 -13.64%
EPS -0.67 -0.44 0.00 -0.32 -0.14 -0.21 -0.27 13.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.20 0.34 0.14 0.15 0.22 0.22 -7.23%
Adjusted Per Share Value based on latest NOSH - 1,269,260
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 0.61 0.03 0.46 0.27 0.37 0.18 0.61 0.00%
EPS -0.46 -0.18 0.00 -0.14 -0.05 -0.05 -0.07 30.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0896 0.0788 0.081 0.062 0.0559 0.0476 0.0543 7.41%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/21 31/12/20 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.05 0.12 0.055 0.04 0.045 0.09 0.13 -
P/RPS 5.67 140.34 2.88 6.51 4.57 10.58 5.28 1.02%
P/EPS -7.42 -26.97 1,395.83 -12.43 -31.72 -43.15 -48.03 -23.40%
EY -13.48 -3.71 0.07 -8.04 -3.15 -2.32 -2.08 30.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.60 0.16 0.29 0.30 0.41 0.59 -6.08%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 28/02/22 31/03/21 27/08/19 27/02/18 28/02/17 26/02/16 26/02/15 -
Price 0.065 0.11 0.055 0.045 0.04 0.05 0.13 -
P/RPS 7.37 128.64 2.88 7.32 4.06 5.88 5.28 4.87%
P/EPS -9.64 -24.72 1,395.83 -13.99 -28.19 -23.97 -48.03 -20.48%
EY -10.37 -4.05 0.07 -7.15 -3.55 -4.17 -2.08 25.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.16 0.32 0.27 0.23 0.59 -2.33%

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