[TWL] YoY TTM Result on 30-Sep-2018

Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018
Profit Trend
QoQ- -2.32%
YoY- 38.86%
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/18 31/03/13 CAGR
Revenue 3,338 5,747 11,574 12,231 23,806 -23.72%
PBT -13,039 -11,759 -9,334 -4,211 -412 60.99%
Tax -40 -40 -40 508 -1,466 -39.12%
NP -13,079 -11,799 -9,374 -3,703 -1,878 30.67%
-
NP to SH -13,079 -11,799 -9,374 -3,703 -1,878 30.67%
-
Tax Rate - - - - - -
Total Cost 16,417 17,546 20,948 15,934 25,684 -5.98%
-
Net Worth 293,772 307,589 302,567 235,511 90,850 17.55%
Dividend
30/06/20 31/03/20 31/12/19 30/09/18 31/03/13 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/18 31/03/13 CAGR
Net Worth 293,772 307,589 302,567 235,511 90,850 17.55%
NOSH 1,468,640 1,464,710 1,398,460 541,844 395,000 19.84%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/18 31/03/13 CAGR
NP Margin -391.82% -205.31% -80.99% -30.28% -7.89% -
ROE -4.45% -3.84% -3.10% -1.57% -2.07% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/18 31/03/13 CAGR
RPS 0.23 0.39 0.88 2.49 6.03 -36.25%
EPS -0.89 -0.81 -0.71 -0.75 -0.48 8.88%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.23 0.48 0.23 -1.90%
Adjusted Per Share Value based on latest NOSH - 541,844
30/06/20 31/03/20 31/12/19 30/09/18 31/03/13 CAGR
RPS 0.09 0.15 0.31 0.33 0.64 -23.69%
EPS -0.35 -0.32 -0.25 -0.10 -0.05 30.76%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0788 0.0825 0.0811 0.0631 0.0244 17.53%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/18 31/03/13 CAGR
Date 30/06/20 31/03/20 31/12/19 28/09/18 29/03/13 -
Price 0.075 0.055 0.09 0.07 0.25 -
P/RPS 33.00 14.02 10.23 2.81 4.15 33.08%
P/EPS -8.42 -6.83 -12.63 -9.28 -52.58 -22.31%
EY -11.87 -14.65 -7.92 -10.78 -1.90 28.72%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.26 0.39 0.15 1.09 -13.51%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/18 31/03/13 CAGR
Date 28/08/20 30/06/20 28/02/20 30/11/18 27/05/13 -
Price 0.09 0.075 0.045 0.09 0.35 -
P/RPS 39.60 19.11 5.11 3.61 5.81 30.28%
P/EPS -10.11 -9.31 -6.32 -11.93 -73.62 -23.94%
EY -9.89 -10.74 -15.84 -8.39 -1.36 31.45%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.20 0.19 1.52 -15.44%

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