[TWL] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -12.47%
YoY- -6.85%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 56,324 52,816 45,440 66,263 64,090 57,000 51,780 5.76%
PBT 169 1,902 820 -10,441 -13,545 440 4 1110.30%
Tax 132 -6 -640 -2,935 1,652 -498 -596 -
NP 301 1,896 180 -13,376 -11,893 -58 -592 -
-
NP to SH 301 1,896 180 -13,376 -11,893 -58 -592 -
-
Tax Rate -78.11% 0.32% 78.05% - - 113.18% 14,900.00% -
Total Cost 56,022 50,920 45,260 79,639 75,983 57,058 52,372 4.58%
-
Net Worth 35,597 36,147 37,259 35,478 39,879 47,456 45,031 -14.49%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 35,597 36,147 37,259 35,478 39,879 47,456 45,031 -14.49%
NOSH 44,313 44,093 44,999 42,714 42,720 41,428 39,999 7.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.53% 3.59% 0.40% -20.19% -18.56% -0.10% -1.14% -
ROE 0.85% 5.25% 0.48% -37.70% -29.82% -0.12% -1.31% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 127.10 119.78 100.98 155.13 150.02 137.59 129.45 -1.21%
EPS 0.68 4.30 0.40 -31.31 -27.84 -0.14 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8033 0.8198 0.828 0.8306 0.9335 1.1455 1.1258 -20.13%
Adjusted Per Share Value based on latest NOSH - 42,698
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.90 0.84 0.73 1.06 1.03 0.91 0.83 5.54%
EPS 0.00 0.03 0.00 -0.21 -0.19 0.00 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0058 0.006 0.0057 0.0064 0.0076 0.0072 -14.40%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.38 0.37 0.44 0.56 0.61 0.73 1.01 -
P/RPS 0.30 0.31 0.44 0.36 0.41 0.53 0.78 -47.08%
P/EPS 55.88 8.60 110.00 -1.79 -2.19 -521.43 -68.24 -
EY 1.79 11.62 0.91 -55.92 -45.64 -0.19 -1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.53 0.67 0.65 0.64 0.90 -35.12%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 -
Price 0.35 0.38 0.34 0.50 0.70 0.62 0.79 -
P/RPS 0.28 0.32 0.34 0.32 0.47 0.45 0.61 -40.46%
P/EPS 51.47 8.84 85.00 -1.60 -2.51 -442.86 -53.38 -
EY 1.94 11.32 1.18 -62.63 -39.77 -0.23 -1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.41 0.60 0.75 0.54 0.70 -26.60%

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