[TWL] YoY TTM Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -2.52%
YoY- -212.45%
Quarter Report
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 15,142 12,589 27,581 34,118 38,141 10,460 11,128 5.76%
PBT -36 -1,388 12,268 -1,540 6,053 -6,682 -7,745 -62.35%
Tax -2,015 909 -10,950 -167 -4,535 -307 -707 20.98%
NP -2,051 -479 1,318 -1,707 1,518 -6,989 -8,452 -22.70%
-
NP to SH -2,051 -479 1,318 -1,707 1,518 -6,792 -8,580 -22.91%
-
Tax Rate - - 89.26% - 74.92% - - -
Total Cost 17,193 13,068 26,263 35,825 36,623 17,449 19,580 -2.33%
-
Net Worth 154,000 174,271 91,806 78,857 75,199 8,451 23,644 40.60%
Dividend
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 154,000 174,271 91,806 78,857 75,199 8,451 23,644 40.60%
NOSH 700,000 792,142 382,526 342,857 313,333 35,212 45,470 64.41%
Ratio Analysis
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -13.55% -3.80% 4.78% -5.00% 3.98% -66.82% -75.95% -
ROE -1.33% -0.27% 1.44% -2.16% 2.02% -80.37% -36.29% -
Per Share
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.16 1.59 7.21 9.95 12.17 29.71 24.47 -35.68%
EPS -0.29 -0.06 0.34 -0.50 0.48 -19.29 -18.87 -53.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.24 0.23 0.24 0.24 0.52 -14.48%
Adjusted Per Share Value based on latest NOSH - 342,857
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.43 0.35 0.78 0.96 1.07 0.29 0.31 6.13%
EPS -0.06 -0.01 0.04 -0.05 0.04 -0.19 -0.24 -22.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0434 0.0491 0.0259 0.0222 0.0212 0.0024 0.0067 40.46%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/15 30/06/14 28/06/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.105 0.14 0.225 0.31 0.12 0.14 0.28 -
P/RPS 4.85 8.81 3.12 3.12 0.99 0.47 1.14 30.12%
P/EPS -35.84 -231.52 65.30 -62.26 24.77 -0.73 -1.48 78.53%
EY -2.79 -0.43 1.53 -1.61 4.04 -137.78 -67.39 -43.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.64 0.94 1.35 0.50 0.58 0.54 -2.11%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/08/15 29/08/14 29/08/13 28/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.095 0.145 0.22 0.235 0.14 0.16 0.22 -
P/RPS 4.39 9.12 3.05 2.36 1.15 0.54 0.90 33.40%
P/EPS -32.42 -239.79 63.85 -47.20 28.90 -0.83 -1.17 82.96%
EY -3.08 -0.42 1.57 -2.12 3.46 -120.55 -85.77 -45.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.66 0.92 1.02 0.58 0.67 0.42 0.42%

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