[TWL] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1325.29%
YoY- 838.1%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 57,473 63,926 65,556 63,376 62,205 57,749 50,696 8.69%
PBT 1,847 4,890 3,978 5,320 332 906 224 306.57%
Tax -950 -1,253 -1,340 -1,604 -71 -345 -126 283.09%
NP 897 3,637 2,638 3,716 261 561 98 335.80%
-
NP to SH 897 3,497 2,560 3,720 261 561 98 335.80%
-
Tax Rate 51.43% 25.62% 33.69% 30.15% 21.39% 38.08% 56.25% -
Total Cost 56,576 60,289 62,918 59,660 61,944 57,188 50,598 7.70%
-
Net Worth 35,642 37,580 36,531 36,221 35,177 35,267 35,449 0.36%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 35,642 37,580 36,531 36,221 35,177 35,267 35,449 0.36%
NOSH 43,970 42,306 42,666 44,075 43,939 43,854 44,545 -0.86%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.56% 5.69% 4.02% 5.86% 0.42% 0.97% 0.19% -
ROE 2.52% 9.31% 7.01% 10.27% 0.74% 1.59% 0.28% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 130.71 151.10 153.65 143.79 141.57 131.69 113.81 9.64%
EPS 2.04 8.27 6.00 8.44 0.59 1.28 0.22 339.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8106 0.8883 0.8562 0.8218 0.8006 0.8042 0.7958 1.23%
Adjusted Per Share Value based on latest NOSH - 44,075
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.92 1.02 1.05 1.02 1.00 0.93 0.81 8.83%
EPS 0.01 0.06 0.04 0.06 0.00 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.006 0.0059 0.0058 0.0056 0.0057 0.0057 0.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.60 0.79 0.61 0.78 0.54 0.50 0.41 -
P/RPS 0.46 0.52 0.40 0.54 0.38 0.38 0.36 17.69%
P/EPS 29.41 9.56 10.17 9.24 90.91 39.06 186.36 -70.69%
EY 3.40 10.46 9.84 10.82 1.10 2.56 0.54 239.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.89 0.71 0.95 0.67 0.62 0.52 26.43%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 30/08/07 31/05/07 28/02/07 29/11/06 29/08/06 -
Price 0.60 0.65 0.68 0.60 0.66 0.57 0.44 -
P/RPS 0.46 0.43 0.44 0.42 0.47 0.43 0.39 11.60%
P/EPS 29.41 7.86 11.33 7.11 111.11 44.53 200.00 -72.04%
EY 3.40 12.72 8.82 14.07 0.90 2.25 0.50 257.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.79 0.73 0.82 0.71 0.55 21.80%

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