[TWL] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
11-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 103.21%
YoY- -31.01%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 65,299 58,260 64,118 68,916 77,833 73,373 69,864 -4.39%
PBT -15,466 -9,184 -2,678 872 -12,438 -14,010 -2,916 203.20%
Tax 2,948 2,364 590 -516 1,358 1,548 6,696 -42.04%
NP -12,518 -6,820 -2,088 356 -11,080 -12,462 3,780 -
-
NP to SH -12,518 -6,820 -2,088 356 -11,080 -12,462 3,780 -
-
Tax Rate - - - 59.17% - - - -
Total Cost 77,817 65,080 66,206 68,560 88,913 85,835 66,084 11.47%
-
Net Worth 47,145 50,758 55,000 57,522 56,730 58,406 65,930 -19.98%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 47,145 50,758 55,000 57,522 56,730 58,406 65,930 -19.98%
NOSH 39,991 39,992 40,000 40,454 40,007 40,004 39,957 0.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -19.17% -11.71% -3.26% 0.52% -14.24% -16.99% 5.41% -
ROE -26.55% -13.44% -3.80% 0.62% -19.53% -21.34% 5.73% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 163.28 145.68 160.30 170.35 194.55 183.41 174.84 -4.44%
EPS -31.30 -17.05 -5.22 0.88 -27.70 -31.16 -9.46 121.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1789 1.2692 1.375 1.4219 1.418 1.46 1.65 -20.02%
Adjusted Per Share Value based on latest NOSH - 40,454
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1.04 0.93 1.03 1.10 1.24 1.17 1.12 -4.80%
EPS -0.20 -0.11 -0.03 0.01 -0.18 -0.20 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0075 0.0081 0.0088 0.0092 0.0091 0.0093 0.0105 -20.04%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.96 0.88 0.72 0.69 0.64 0.80 1.04 -
P/RPS 0.59 0.60 0.45 0.41 0.33 0.44 0.59 0.00%
P/EPS -3.07 -5.16 -13.79 78.41 -2.31 -2.57 10.99 -
EY -32.61 -19.38 -7.25 1.28 -43.27 -38.94 9.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.69 0.52 0.49 0.45 0.55 0.63 18.18%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 26/08/03 11/07/03 28/02/03 29/11/02 30/08/02 -
Price 1.77 0.84 0.92 0.84 0.65 0.75 0.96 -
P/RPS 1.08 0.58 0.57 0.49 0.33 0.41 0.55 56.61%
P/EPS -5.65 -4.93 -17.62 95.45 -2.35 -2.41 10.15 -
EY -17.68 -20.30 -5.67 1.05 -42.61 -41.54 9.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.66 0.67 0.59 0.46 0.51 0.58 88.08%

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