[TWL] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 36.72%
YoY- -177.34%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 16,780 15,142 20,069 29,738 1,264 12,589 10,413 37.40%
PBT 2,480 -36 -2,828 -1,754 -2,772 -1,388 2,060 13.15%
Tax 0 -2,015 0 0 0 1,517 -405 -
NP 2,480 -2,051 -2,828 -1,754 -2,772 129 1,654 30.96%
-
NP to SH 2,480 -2,051 -2,828 -1,754 -2,772 129 1,654 30.96%
-
Tax Rate 0.00% - - - - - 19.66% -
Total Cost 14,300 17,193 22,897 31,492 4,036 12,460 8,758 38.61%
-
Net Worth 170,500 180,487 172,822 175,399 169,399 145,200 170,637 -0.05%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 170,500 180,487 172,822 175,399 169,399 145,200 170,637 -0.05%
NOSH 775,000 820,400 785,555 797,272 769,999 660,000 775,624 -0.05%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.78% -13.55% -14.09% -5.90% -219.30% 1.02% 15.89% -
ROE 1.45% -1.14% -1.64% -1.00% -1.64% 0.09% 0.97% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.17 1.85 2.55 3.73 0.16 1.91 1.34 37.86%
EPS 0.32 -0.25 -0.36 -0.22 -0.36 0.02 0.21 32.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.22 0.22 0.22 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 920,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.27 0.24 0.32 0.48 0.02 0.20 0.17 36.08%
EPS 0.04 -0.03 -0.05 -0.03 -0.04 0.00 0.03 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0273 0.0289 0.0277 0.0281 0.0272 0.0233 0.0274 -0.24%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.09 0.105 0.13 0.13 0.14 0.14 0.15 -
P/RPS 4.16 5.69 5.09 3.49 85.28 7.34 11.17 -48.20%
P/EPS 28.13 -42.00 -36.11 -59.09 -38.89 716.28 70.31 -45.67%
EY 3.56 -2.38 -2.77 -1.69 -2.57 0.14 1.42 84.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.59 0.59 0.64 0.64 0.68 -28.60%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 26/08/15 26/05/15 26/02/15 25/11/14 29/08/14 22/05/14 -
Price 0.09 0.095 0.115 0.13 0.14 0.145 0.14 -
P/RPS 4.16 5.15 4.50 3.49 85.28 7.60 10.43 -45.78%
P/EPS 28.13 -38.00 -31.94 -59.09 -38.89 741.86 65.63 -43.12%
EY 3.56 -2.63 -3.13 -1.69 -2.57 0.13 1.52 76.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.52 0.59 0.64 0.66 0.64 -25.66%

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