[TWL] YoY TTM Result on 30-Sep-2015 [#1]

Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 64.02%
YoY- 66.61%
View:
Show?
TTM Result
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Revenue 16,320 7,861 15,260 19,021 9,190 24,818 41,885 -12.59%
PBT -3,431 -6,147 -2,395 1,277 -3,423 16,455 6,344 -
Tax 419 90 -124 -2,015 1,213 -11,227 -4,462 -
NP -3,012 -6,057 -2,519 -738 -2,210 5,228 1,882 -
-
NP to SH -3,012 -6,057 -2,519 -738 -2,210 5,228 1,882 -
-
Tax Rate - - - 157.79% - 68.23% 70.33% -
Total Cost 19,332 13,918 17,779 19,759 11,400 19,590 40,003 -9.86%
-
Net Worth 297,919 211,400 208,590 170,500 169,399 92,266 70,006 22.97%
Dividend
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Net Worth 297,919 211,400 208,590 170,500 169,399 92,266 70,006 22.97%
NOSH 1,175,379 1,510,000 1,390,600 775,000 769,999 384,444 304,375 21.28%
Ratio Analysis
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
NP Margin -18.46% -77.05% -16.51% -3.88% -24.05% 21.07% 4.49% -
ROE -1.01% -2.87% -1.21% -0.43% -1.30% 5.67% 2.69% -
Per Share
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
RPS 2.14 0.52 1.10 2.45 1.19 6.46 13.76 -23.33%
EPS -0.39 -0.40 -0.18 -0.10 -0.29 1.36 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.14 0.15 0.22 0.22 0.24 0.23 7.83%
Adjusted Per Share Value based on latest NOSH - 775,000
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
RPS 0.46 0.22 0.43 0.54 0.26 0.70 1.18 -12.58%
EPS -0.08 -0.17 -0.07 -0.02 -0.06 0.15 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0839 0.0595 0.0588 0.048 0.0477 0.026 0.0197 22.98%
Price Multiplier on Financial Quarter End Date
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Date 29/03/19 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 -
Price 0.07 0.06 0.05 0.09 0.14 0.23 0.14 -
P/RPS 3.28 11.53 4.56 3.67 11.73 3.56 1.02 18.15%
P/EPS -17.75 -14.96 -27.60 -94.51 -48.78 16.91 22.64 -
EY -5.63 -6.69 -3.62 -1.06 -2.05 5.91 4.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.43 0.33 0.41 0.64 0.96 0.61 -15.99%
Price Multiplier on Announcement Date
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Date 29/05/19 27/11/17 24/11/16 24/11/15 25/11/14 26/11/13 31/05/12 -
Price 0.05 0.045 0.045 0.09 0.14 0.26 0.14 -
P/RPS 2.34 8.64 4.10 3.67 11.73 4.03 1.02 12.58%
P/EPS -12.68 -11.22 -24.84 -94.51 -48.78 19.12 22.64 -
EY -7.89 -8.91 -4.03 -1.06 -2.05 5.23 4.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.32 0.30 0.41 0.64 1.08 0.61 -19.80%

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