[TWL] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 94.32%
YoY- 82.86%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 35,100 20,300 22,778 9,476 12,542 6,608 1,370 774.25%
PBT -17,676 -10,673 -2,496 -1,284 -22,667 -18,282 -7,185 82.53%
Tax -46 0 0 0 52 44 56 -
NP -17,722 -10,673 -2,496 -1,284 -22,615 -18,237 -7,129 83.81%
-
NP to SH -17,722 -10,673 -2,496 -1,284 -22,615 -18,237 -7,129 83.81%
-
Tax Rate - - - - - - - -
Total Cost 52,822 30,973 25,274 10,760 35,157 24,845 8,499 239.17%
-
Net Worth 390,517 336,854 334,115 334,115 279,041 279,041 293,772 20.96%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 390,517 336,854 334,115 334,115 279,041 279,041 293,772 20.96%
NOSH 3,550,156 2,677,120 2,570,120 2,570,120 1,468,640 1,468,640 1,468,640 80.40%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -50.49% -52.58% -10.96% -13.55% -180.31% -275.97% -520.30% -
ROE -4.54% -3.17% -0.75% -0.38% -8.10% -6.54% -2.43% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.99 0.72 0.89 0.37 0.85 0.45 0.09 396.78%
EPS -0.50 -0.39 -0.10 -0.04 -1.54 -1.24 -0.48 2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.13 0.13 0.19 0.19 0.20 -32.94%
Adjusted Per Share Value based on latest NOSH - 2,570,120
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.56 0.32 0.36 0.15 0.20 0.11 0.02 827.73%
EPS -0.28 -0.17 -0.04 -0.02 -0.36 -0.29 -0.11 86.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0539 0.0534 0.0534 0.0446 0.0446 0.047 20.98%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.07 0.07 0.05 0.04 0.05 0.11 0.12 -
P/RPS 7.08 9.68 5.64 10.85 5.85 24.45 128.64 -85.60%
P/EPS -14.02 -18.41 -51.48 -80.07 -3.25 -8.86 -24.72 -31.55%
EY -7.13 -5.43 -1.94 -1.25 -30.80 -11.29 -4.04 46.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.38 0.31 0.26 0.58 0.60 4.40%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 05/10/21 11/08/21 31/03/21 -
Price 0.055 0.075 0.065 0.045 0.04 0.055 0.11 -
P/RPS 5.56 10.37 7.33 12.21 4.68 12.22 117.92 -87.02%
P/EPS -11.02 -19.73 -66.93 -90.07 -2.60 -4.43 -22.66 -38.23%
EY -9.08 -5.07 -1.49 -1.11 -38.50 -22.58 -4.41 62.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.50 0.35 0.21 0.29 0.55 -6.17%

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