[TWL] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 1.99%
YoY- 165.81%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 13,988 10,984 12,240 10,756 9,000 9,363 6,973 58.99%
PBT 268 -4,127 -1,118 440 604 -6,181 -11,406 -
Tax 0 420 117 176 0 90 0 -
NP 268 -3,707 -1,001 616 604 -6,091 -11,406 -
-
NP to SH 268 -3,707 -1,001 616 604 -6,091 -11,406 -
-
Tax Rate 0.00% - - -40.00% 0.00% - - -
Total Cost 13,720 14,691 13,241 10,140 8,396 15,454 18,379 -17.69%
-
Net Worth 235,511 229,057 223,428 231,304 211,400 220,795 206,975 8.98%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 235,511 229,057 223,428 231,304 211,400 220,795 206,975 8.98%
NOSH 541,844 441,844 1,718,678 1,652,178 1,510,000 1,471,970 1,379,838 -46.34%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.92% -33.75% -8.18% 5.73% 6.71% -65.05% -163.58% -
ROE 0.11% -1.62% -0.45% 0.27% 0.29% -2.76% -5.51% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.85 2.69 0.71 0.65 0.60 0.64 0.51 214.57%
EPS 0.04 -0.91 -0.05 0.04 0.04 -0.41 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.56 0.13 0.14 0.14 0.15 0.15 116.99%
Adjusted Per Share Value based on latest NOSH - 1,652,178
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.22 0.18 0.20 0.17 0.14 0.15 0.11 58.67%
EPS 0.00 -0.06 -0.02 0.01 0.01 -0.10 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0378 0.0367 0.0358 0.0371 0.0339 0.0354 0.0332 9.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.07 0.10 0.03 0.04 0.06 0.065 0.05 -
P/RPS 2.46 3.72 4.21 6.14 10.07 10.22 9.89 -60.41%
P/EPS 128.15 -11.03 -51.49 107.28 150.00 -15.71 -6.05 -
EY 0.78 -9.06 -1.94 0.93 0.67 -6.37 -16.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.23 0.29 0.43 0.43 0.33 -40.85%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 30/05/18 27/02/18 27/11/17 25/08/17 30/05/17 -
Price 0.09 0.08 0.025 0.045 0.045 0.06 0.065 -
P/RPS 3.16 2.98 3.51 6.91 7.55 9.43 12.86 -60.73%
P/EPS 164.77 -8.83 -42.91 120.69 112.50 -14.50 -7.86 -
EY 0.61 -11.33 -2.33 0.83 0.89 -6.90 -12.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.14 0.19 0.32 0.32 0.40 0.43 -41.95%

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