[TWL] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -5.03%
YoY- 39.94%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 29,358 34,118 41,377 49,110 41,780 38,140 27,486 4.48%
PBT 213 -1,540 -2,401 2,088 2,444 6,047 4,645 -87.16%
Tax -1,405 -167 -194 -238 -496 -4,515 -2,997 -39.62%
NP -1,192 -1,707 -2,596 1,850 1,948 1,532 1,648 -
-
NP to SH -1,192 -1,707 -2,596 1,850 1,948 1,532 1,648 -
-
Tax Rate 659.62% - - 11.40% 20.29% 74.67% 64.52% -
Total Cost 30,550 35,825 43,973 47,260 39,832 36,608 25,838 11.80%
-
Net Worth 86,467 83,534 66,928 70,916 70,006 69,828 67,418 18.02%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 86,467 83,534 66,928 70,916 70,006 69,828 67,418 18.02%
NOSH 395,000 363,191 304,218 308,333 304,375 303,600 280,909 25.48%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -4.06% -5.00% -6.27% 3.77% 4.66% 4.02% 6.00% -
ROE -1.38% -2.04% -3.88% 2.61% 2.78% 2.19% 2.44% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.81 9.39 13.60 15.93 13.73 12.56 9.78 -13.91%
EPS -0.32 -0.47 0.85 0.60 0.64 0.50 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.22 0.23 0.23 0.23 0.24 -2.79%
Adjusted Per Share Value based on latest NOSH - 312,857
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.47 0.55 0.66 0.79 0.67 0.61 0.44 4.49%
EPS -0.02 -0.03 -0.04 0.03 0.03 0.02 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0139 0.0134 0.0107 0.0114 0.0112 0.0112 0.0108 18.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.25 0.31 0.13 0.14 0.14 0.12 0.10 -
P/RPS 3.20 3.30 0.96 0.88 1.02 0.96 1.02 114.15%
P/EPS -78.83 -65.96 -15.23 23.33 21.88 23.78 17.05 -
EY -1.27 -1.52 -6.56 4.29 4.57 4.21 5.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.35 0.59 0.61 0.61 0.52 0.42 88.74%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 18/11/11 -
Price 0.35 0.235 0.41 0.13 0.14 0.14 0.13 -
P/RPS 4.48 2.50 3.01 0.82 1.02 1.11 1.33 124.54%
P/EPS -110.36 -50.00 -48.05 21.67 21.88 27.74 22.16 -
EY -0.91 -2.00 -2.08 4.62 4.57 3.60 4.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.02 1.86 0.57 0.61 0.61 0.54 99.23%

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