[TWL] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 105.1%
YoY- 106.8%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 8,332 11 13,880 15,258 1,732 23,964 25,382 -52.44%
PBT 2,628 -9,932 -6,141 908 -3,704 -2,183 -1,969 -
Tax -792 -701 -8 -706 -260 -1,762 -690 9.63%
NP 1,836 -10,633 -6,149 202 -3,964 -3,945 -2,660 -
-
NP to SH 1,836 -10,654 -6,149 202 -3,964 -3,894 -2,442 -
-
Tax Rate 30.14% - - 77.75% - - - -
Total Cost 6,496 10,644 20,029 15,056 5,696 27,909 28,042 -62.31%
-
Net Worth 23,391 22,882 26,404 52,786 30,390 31,691 30,735 -16.65%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 23,391 22,882 26,404 52,786 30,390 31,691 30,735 -16.65%
NOSH 44,134 44,005 44,007 74,347 44,044 44,016 40,441 6.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 22.04% -96,663.63% -44.30% 1.32% -228.87% -16.46% -10.48% -
ROE 7.85% -46.56% -23.29% 0.38% -13.04% -12.29% -7.95% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 18.88 0.02 31.54 20.52 3.93 54.44 62.76 -55.13%
EPS 4.16 -24.21 -13.97 0.46 -9.00 -4.53 -6.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.60 0.71 0.69 0.72 0.76 -21.37%
Adjusted Per Share Value based on latest NOSH - 46,975
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.14 0.00 0.24 0.26 0.03 0.41 0.43 -52.70%
EPS 0.03 -0.18 -0.10 0.00 -0.07 -0.07 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.0039 0.0045 0.009 0.0052 0.0054 0.0052 -16.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.19 0.28 0.22 0.22 0.32 0.24 0.33 -
P/RPS 1.01 1,120.13 0.70 1.07 8.14 0.44 0.53 53.76%
P/EPS 4.57 -1.16 -1.57 80.97 -3.56 -2.71 -5.46 -
EY 21.89 -86.47 -63.52 1.23 -28.13 -36.86 -18.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.54 0.37 0.31 0.46 0.33 0.43 -11.18%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 28/11/08 -
Price 0.17 0.22 0.22 0.21 0.20 0.29 0.25 -
P/RPS 0.90 880.10 0.70 1.02 5.09 0.53 0.40 71.79%
P/EPS 4.09 -0.91 -1.57 77.29 -2.22 -3.28 -4.14 -
EY 24.47 -110.05 -63.52 1.29 -45.00 -30.51 -24.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.42 0.37 0.30 0.29 0.40 0.33 -2.03%

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