[TWL] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -429.7%
YoY- -395.7%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 64,118 68,916 77,833 73,373 69,864 62,304 86,530 -18.15%
PBT -2,678 872 -12,438 -14,010 -2,916 2,388 6,136 -
Tax 590 -516 1,358 1,548 6,696 -1,872 -1,414 -
NP -2,088 356 -11,080 -12,462 3,780 516 4,722 -
-
NP to SH -2,088 356 -11,080 -12,462 3,780 516 4,722 -
-
Tax Rate - 59.17% - - - 78.39% 23.04% -
Total Cost 66,206 68,560 88,913 85,835 66,084 61,788 81,808 -13.19%
-
Net Worth 55,000 57,522 56,730 58,406 65,930 68,531 67,971 -13.19%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 599 -
Div Payout % - - - - - - 12.70% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 55,000 57,522 56,730 58,406 65,930 68,531 67,971 -13.19%
NOSH 40,000 40,454 40,007 40,004 39,957 40,312 39,983 0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -3.26% 0.52% -14.24% -16.99% 5.41% 0.83% 5.46% -
ROE -3.80% 0.62% -19.53% -21.34% 5.73% 0.75% 6.95% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 160.30 170.35 194.55 183.41 174.84 154.55 216.42 -18.18%
EPS -5.22 0.88 -27.70 -31.16 -9.46 1.28 11.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.375 1.4219 1.418 1.46 1.65 1.70 1.70 -13.22%
Adjusted Per Share Value based on latest NOSH - 39,988
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.03 1.10 1.24 1.17 1.12 1.00 1.38 -17.76%
EPS -0.03 0.01 -0.18 -0.20 0.06 0.01 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.0088 0.0092 0.0091 0.0093 0.0105 0.011 0.0109 -13.33%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.72 0.69 0.64 0.80 1.04 1.25 1.32 -
P/RPS 0.45 0.41 0.33 0.44 0.59 0.81 0.61 -18.40%
P/EPS -13.79 78.41 -2.31 -2.57 10.99 97.66 11.18 -
EY -7.25 1.28 -43.27 -38.94 9.10 1.02 8.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.14 -
P/NAPS 0.52 0.49 0.45 0.55 0.63 0.74 0.78 -23.74%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 11/07/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.92 0.84 0.65 0.75 0.96 1.12 1.17 -
P/RPS 0.57 0.49 0.33 0.41 0.55 0.72 0.54 3.68%
P/EPS -17.62 95.45 -2.35 -2.41 10.15 87.50 9.91 -
EY -5.67 1.05 -42.61 -41.54 9.85 1.14 10.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
P/NAPS 0.67 0.59 0.46 0.51 0.58 0.66 0.69 -1.94%

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