[TWL] YoY TTM Result on 31-Dec-2013 [#2]

Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -2.75%
YoY- 397.83%
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 13,687 6,874 22,670 22,806 48,978 19,792 7,886 8.83%
PBT -1,849 330 -3,703 16,290 5,127 -4,607 -8,301 -20.60%
Tax -124 -2,015 1,213 -11,206 -3,345 -1,406 -564 -20.76%
NP -1,973 -1,685 -2,490 5,084 1,782 -6,013 -8,865 -20.61%
-
NP to SH -1,973 -1,685 -2,490 5,084 1,782 -5,933 -8,876 -20.62%
-
Tax Rate - 610.61% - 68.79% 65.24% - - -
Total Cost 15,660 8,559 25,160 17,722 47,196 25,805 16,751 -1.02%
-
Net Worth 208,590 177,728 202,400 211,200 71,957 46,114 113,021 9.87%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 208,590 177,728 202,400 211,200 71,957 46,114 113,021 9.87%
NOSH 1,390,600 807,857 920,000 960,000 312,857 192,142 43,977 69.99%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -14.42% -24.51% -10.98% 22.29% 3.64% -30.38% -112.41% -
ROE -0.95% -0.95% -1.23% 2.41% 2.48% -12.87% -7.85% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.98 0.85 2.46 2.38 15.66 10.30 17.93 -36.01%
EPS -0.14 -0.21 -0.27 0.53 0.57 -3.09 -20.18 -53.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.22 0.22 0.22 0.23 0.24 2.57 -35.36%
Adjusted Per Share Value based on latest NOSH - 960,000
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.39 0.19 0.64 0.64 1.38 0.56 0.22 9.19%
EPS -0.06 -0.05 -0.07 0.14 0.05 -0.17 -0.25 -19.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.0501 0.057 0.0595 0.0203 0.013 0.0318 9.90%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 -
Price 0.045 0.09 0.13 0.14 0.14 0.14 0.22 -
P/RPS 4.57 10.58 5.28 5.89 0.89 1.36 1.23 22.33%
P/EPS -31.72 -43.15 -48.03 26.44 24.58 -4.53 -1.09 67.83%
EY -3.15 -2.32 -2.08 3.78 4.07 -22.06 -91.74 -40.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.59 0.64 0.61 0.58 0.09 20.31%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/02/17 26/02/16 26/02/15 26/02/14 29/08/12 24/08/11 30/08/10 -
Price 0.04 0.05 0.13 0.15 0.13 0.13 0.12 -
P/RPS 4.06 5.88 5.28 6.31 0.83 1.26 0.67 31.88%
P/EPS -28.19 -23.97 -48.03 28.32 22.82 -4.21 -0.59 81.11%
EY -3.55 -4.17 -2.08 3.53 4.38 -23.75 -168.19 -44.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.59 0.68 0.57 0.54 0.05 29.57%

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