[TWL] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 85.11%
YoY- 259.94%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 12,589 10,413 9,576 14,860 33,136 29,358 34,118 -48.64%
PBT -1,388 2,060 2,876 5,368 13,312 213 -1,540 -6.71%
Tax 1,517 -405 -608 -1,216 -11,069 -1,405 -167 -
NP 129 1,654 2,268 4,152 2,243 -1,192 -1,707 -
-
NP to SH 129 1,654 2,268 4,152 2,243 -1,192 -1,707 -
-
Tax Rate - 19.66% 21.14% 22.65% 83.15% 659.62% - -
Total Cost 12,460 8,758 7,308 10,708 30,893 30,550 35,825 -50.63%
-
Net Worth 145,200 170,637 166,319 92,266 92,813 86,467 83,534 44.71%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 145,200 170,637 166,319 92,266 92,813 86,467 83,534 44.71%
NOSH 660,000 775,624 755,999 384,444 382,526 395,000 363,191 49.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.02% 15.89% 23.68% 27.94% 6.77% -4.06% -5.00% -
ROE 0.09% 0.97% 1.36% 4.50% 2.42% -1.38% -2.04% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.91 1.34 1.27 3.87 8.57 7.81 9.39 -65.51%
EPS 0.02 0.21 0.30 1.08 0.58 -0.32 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.24 0.24 0.23 0.23 -2.92%
Adjusted Per Share Value based on latest NOSH - 384,444
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.20 0.17 0.15 0.24 0.53 0.47 0.55 -49.14%
EPS 0.00 0.03 0.04 0.07 0.04 -0.02 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0233 0.0274 0.0267 0.0148 0.0149 0.0139 0.0134 44.74%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.14 0.15 0.14 0.23 0.225 0.25 0.31 -
P/RPS 7.34 11.17 11.05 5.95 2.63 3.20 3.30 70.64%
P/EPS 716.28 70.31 46.67 21.30 38.79 -78.83 -65.96 -
EY 0.14 1.42 2.14 4.70 2.58 -1.27 -1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.64 0.96 0.94 1.09 1.35 -39.28%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 22/05/14 26/02/14 26/11/13 29/08/13 27/05/13 28/02/13 -
Price 0.145 0.14 0.15 0.26 0.22 0.35 0.235 -
P/RPS 7.60 10.43 11.84 6.73 2.57 4.48 2.50 110.28%
P/EPS 741.86 65.63 50.00 24.07 37.93 -110.36 -50.00 -
EY 0.13 1.52 2.00 4.15 2.64 -0.91 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.68 1.08 0.92 1.52 1.02 -25.24%

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