[TWL] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 288.13%
YoY- 21.24%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 10,413 9,576 14,860 33,136 29,358 34,118 41,377 -60.17%
PBT 2,060 2,876 5,368 13,312 213 -1,540 -2,401 -
Tax -405 -608 -1,216 -11,069 -1,405 -167 -194 63.41%
NP 1,654 2,268 4,152 2,243 -1,192 -1,707 -2,596 -
-
NP to SH 1,654 2,268 4,152 2,243 -1,192 -1,707 -2,596 -
-
Tax Rate 19.66% 21.14% 22.65% 83.15% 659.62% - - -
Total Cost 8,758 7,308 10,708 30,893 30,550 35,825 43,973 -65.92%
-
Net Worth 170,637 166,319 92,266 92,813 86,467 83,534 66,928 86.73%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 170,637 166,319 92,266 92,813 86,467 83,534 66,928 86.73%
NOSH 775,624 755,999 384,444 382,526 395,000 363,191 304,218 86.73%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.89% 23.68% 27.94% 6.77% -4.06% -5.00% -6.27% -
ROE 0.97% 1.36% 4.50% 2.42% -1.38% -2.04% -3.88% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.34 1.27 3.87 8.57 7.81 9.39 13.60 -78.69%
EPS 0.21 0.30 1.08 0.58 -0.32 -0.47 0.85 -60.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.24 0.24 0.23 0.23 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 382,526
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.17 0.15 0.24 0.53 0.47 0.55 0.66 -59.55%
EPS 0.03 0.04 0.07 0.04 -0.02 -0.03 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.0267 0.0148 0.0149 0.0139 0.0134 0.0107 87.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.15 0.14 0.23 0.225 0.25 0.31 0.13 -
P/RPS 11.17 11.05 5.95 2.63 3.20 3.30 0.96 414.24%
P/EPS 70.31 46.67 21.30 38.79 -78.83 -65.96 -15.23 -
EY 1.42 2.14 4.70 2.58 -1.27 -1.52 -6.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.96 0.94 1.09 1.35 0.59 9.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 26/02/14 26/11/13 29/08/13 27/05/13 28/02/13 30/11/12 -
Price 0.14 0.15 0.26 0.22 0.35 0.235 0.41 -
P/RPS 10.43 11.84 6.73 2.57 4.48 2.50 3.01 129.16%
P/EPS 65.63 50.00 24.07 37.93 -110.36 -50.00 -48.05 -
EY 1.52 2.00 4.15 2.64 -0.91 -2.00 -2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 1.08 0.92 1.52 1.02 1.86 -50.92%

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