[TWL] YoY TTM Result on 31-Dec-2019

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2019
Profit Trend
QoQ- -1178.85%
YoY- -179.07%
View:
Show?
TTM Result
30/06/21 31/12/19 30/09/18 31/12/18 31/03/13 CAGR
Revenue 12,154 11,574 12,231 13,971 23,806 -7.82%
PBT -18,429 -9,334 -4,211 -3,778 -412 58.47%
Tax 52 -40 508 419 -1,466 -
NP -18,377 -9,374 -3,703 -3,359 -1,878 31.82%
-
NP to SH -18,377 -9,374 -3,703 -3,359 -1,878 31.82%
-
Tax Rate - - - - - -
Total Cost 30,531 20,948 15,934 17,330 25,684 2.11%
-
Net Worth 279,041 302,567 235,511 274,832 90,850 14.56%
Dividend
30/06/21 31/12/19 30/09/18 31/12/18 31/03/13 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/21 31/12/19 30/09/18 31/12/18 31/03/13 CAGR
Net Worth 279,041 302,567 235,511 274,832 90,850 14.56%
NOSH 1,468,640 1,398,460 541,844 900,344 395,000 17.24%
Ratio Analysis
30/06/21 31/12/19 30/09/18 31/12/18 31/03/13 CAGR
NP Margin -151.20% -80.99% -30.28% -24.04% -7.89% -
ROE -6.59% -3.10% -1.57% -1.22% -2.07% -
Per Share
30/06/21 31/12/19 30/09/18 31/12/18 31/03/13 CAGR
RPS 0.83 0.88 2.49 2.34 6.03 -21.35%
EPS -1.25 -0.71 -0.75 -0.56 -0.48 12.29%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.23 0.48 0.46 0.23 -2.28%
Adjusted Per Share Value based on latest NOSH - 1,398,460
30/06/21 31/12/19 30/09/18 31/12/18 31/03/13 CAGR
RPS 0.33 0.31 0.33 0.37 0.64 -7.71%
EPS -0.49 -0.25 -0.10 -0.09 -0.05 31.84%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0748 0.0811 0.0631 0.0737 0.0244 14.53%
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/19 30/09/18 31/12/18 31/03/13 CAGR
Date 30/06/21 31/12/19 28/09/18 31/12/18 29/03/13 -
Price 0.05 0.09 0.07 0.09 0.25 -
P/RPS 6.04 10.23 2.81 3.85 4.15 4.65%
P/EPS -4.00 -12.63 -9.28 -16.01 -52.58 -26.80%
EY -25.03 -7.92 -10.78 -6.25 -1.90 36.66%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.39 0.15 0.20 1.09 -15.93%
Price Multiplier on Announcement Date
30/06/21 31/12/19 30/09/18 31/12/18 31/03/13 CAGR
Date 05/10/21 28/02/20 30/11/18 28/02/19 27/05/13 -
Price 0.045 0.045 0.09 0.08 0.35 -
P/RPS 5.44 5.11 3.61 3.42 5.81 -0.79%
P/EPS -3.60 -6.32 -11.93 -14.23 -73.62 -30.62%
EY -27.81 -15.84 -8.39 -7.03 -1.36 44.13%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.19 0.17 1.52 -20.03%

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