[TWL] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -1.89%
YoY- -12.57%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 65,948 60,645 64,678 61,015 79,486 78,531 81,480 -3.46%
PBT 1,673 -1,271 -10,237 -15,683 -12,840 4,326 7,413 -21.96%
Tax -357 227 -2,946 2,928 1,509 -1,082 -3,183 -30.54%
NP 1,316 -1,044 -13,183 -12,755 -11,331 3,244 4,230 -17.67%
-
NP to SH 1,317 -1,044 -13,183 -12,755 -11,331 3,244 4,230 -17.66%
-
Tax Rate 21.34% - - - - 25.01% 42.94% -
Total Cost 64,632 61,689 77,861 73,770 90,817 75,287 77,250 -2.92%
-
Net Worth 36,221 34,402 37,259 45,031 57,522 40,312 63,091 -8.83%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - 599 -
Div Payout % - - - - - - 14.18% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 36,221 34,402 37,259 45,031 57,522 40,312 63,091 -8.83%
NOSH 44,075 43,448 44,999 39,999 40,454 40,312 39,931 1.65%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.00% -1.72% -20.38% -20.90% -14.26% 4.13% 5.19% -
ROE 3.64% -3.03% -35.38% -28.32% -19.70% 8.05% 6.70% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 149.62 139.58 143.73 152.54 196.48 194.81 204.05 -5.03%
EPS 2.99 -2.40 -29.30 -31.89 -28.01 8.05 10.59 -18.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.8218 0.7918 0.828 1.1258 1.4219 1.00 1.58 -10.31%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1.15 1.05 1.12 1.06 1.38 1.37 1.42 -3.45%
EPS 0.02 -0.02 -0.23 -0.22 -0.20 0.06 0.07 -18.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.0063 0.006 0.0065 0.0078 0.01 0.007 0.011 -8.86%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.78 0.41 0.44 1.01 0.69 1.25 0.83 -
P/RPS 0.52 0.29 0.31 0.66 0.35 0.64 0.41 4.03%
P/EPS 26.10 -17.06 -1.50 -3.17 -2.46 15.53 7.84 22.18%
EY 3.83 -5.86 -66.58 -31.57 -40.59 6.44 12.76 -18.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.81 -
P/NAPS 0.95 0.52 0.53 0.90 0.49 1.25 0.53 10.21%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 30/05/06 27/05/05 27/05/04 11/07/03 31/05/02 28/05/01 -
Price 0.60 0.41 0.34 0.79 0.84 1.12 0.90 -
P/RPS 0.40 0.29 0.24 0.52 0.43 0.57 0.44 -1.57%
P/EPS 20.08 -17.06 -1.16 -2.48 -3.00 13.92 8.50 15.39%
EY 4.98 -5.86 -86.16 -40.36 -33.34 7.18 11.77 -13.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
P/NAPS 0.73 0.52 0.41 0.70 0.59 1.12 0.57 4.20%

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