[TWL] YoY TTM Result on 30-Sep-2017 [#1]

Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 0.56%
YoY- -140.45%
View:
Show?
TTM Result
30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 13,771 2,030 16,320 7,861 15,260 19,021 9,190 5.94%
PBT -17,370 -13,718 -3,431 -6,147 -2,395 1,277 -3,423 26.09%
Tax 52 -40 419 90 -124 -2,015 1,213 -36.21%
NP -17,318 -13,758 -3,012 -6,057 -2,519 -738 -2,210 34.16%
-
NP to SH -17,318 -13,758 -3,012 -6,057 -2,519 -738 -2,210 34.16%
-
Tax Rate - - - - - 157.79% - -
Total Cost 31,089 15,788 19,332 13,918 17,779 19,759 11,400 15.39%
-
Net Worth 334,115 293,772 297,919 211,400 208,590 170,500 169,399 10.18%
Dividend
30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 334,115 293,772 297,919 211,400 208,590 170,500 169,399 10.18%
NOSH 2,570,120 1,468,640 1,175,379 1,510,000 1,390,600 775,000 769,999 18.77%
Ratio Analysis
30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -125.76% -677.73% -18.46% -77.05% -16.51% -3.88% -24.05% -
ROE -5.18% -4.68% -1.01% -2.87% -1.21% -0.43% -1.30% -
Per Share
30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.54 0.14 2.14 0.52 1.10 2.45 1.19 -10.66%
EPS -0.67 -0.94 -0.39 -0.40 -0.18 -0.10 -0.29 12.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.20 0.39 0.14 0.15 0.22 0.22 -7.23%
Adjusted Per Share Value based on latest NOSH - 1,510,000
30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.37 0.05 0.44 0.21 0.41 0.51 0.25 5.75%
EPS -0.46 -0.37 -0.08 -0.16 -0.07 -0.02 -0.06 33.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0896 0.0788 0.0799 0.0567 0.0559 0.0457 0.0454 10.19%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/21 30/09/20 29/03/19 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.04 0.08 0.07 0.06 0.05 0.09 0.14 -
P/RPS 7.47 57.89 3.28 11.53 4.56 3.67 11.73 -6.23%
P/EPS -5.94 -8.54 -17.75 -14.96 -27.60 -94.51 -48.78 -25.96%
EY -16.85 -11.71 -5.63 -6.69 -3.62 -1.06 -2.05 35.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.18 0.43 0.33 0.41 0.64 -9.83%
Price Multiplier on Announcement Date
30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/21 30/11/20 29/05/19 27/11/17 24/11/16 24/11/15 25/11/14 -
Price 0.045 0.115 0.05 0.045 0.045 0.09 0.14 -
P/RPS 8.40 83.21 2.34 8.64 4.10 3.67 11.73 -4.65%
P/EPS -6.68 -12.28 -12.68 -11.22 -24.84 -94.51 -48.78 -24.70%
EY -14.97 -8.14 -7.89 -8.91 -4.03 -1.06 -2.05 32.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.58 0.13 0.32 0.30 0.41 0.64 -8.25%

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