[TWL] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -1.8%
YoY- -377.59%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 11 13,880 15,258 1,732 23,964 25,382 33,642 -99.51%
PBT -9,932 -6,141 908 -3,704 -2,183 -1,969 -2,544 147.32%
Tax -701 -8 -706 -260 -1,762 -690 -844 -11.61%
NP -10,633 -6,149 202 -3,964 -3,945 -2,660 -3,388 113.91%
-
NP to SH -10,654 -6,149 202 -3,964 -3,894 -2,442 -2,970 133.79%
-
Tax Rate - - 77.75% - - - - -
Total Cost 10,644 20,029 15,056 5,696 27,909 28,042 37,030 -56.34%
-
Net Worth 22,882 26,404 52,786 30,390 31,691 30,735 29,699 -15.91%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 22,882 26,404 52,786 30,390 31,691 30,735 29,699 -15.91%
NOSH 44,005 44,007 74,347 44,044 44,016 40,441 38,571 9.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -96,663.63% -44.30% 1.32% -228.87% -16.46% -10.48% -10.07% -
ROE -46.56% -23.29% 0.38% -13.04% -12.29% -7.95% -10.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.02 31.54 20.52 3.93 54.44 62.76 87.22 -99.61%
EPS -24.21 -13.97 0.46 -9.00 -4.53 -6.04 -7.70 114.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.60 0.71 0.69 0.72 0.76 0.77 -22.97%
Adjusted Per Share Value based on latest NOSH - 44,044
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.00 0.22 0.24 0.03 0.38 0.41 0.54 -
EPS -0.17 -0.10 0.00 -0.06 -0.06 -0.04 -0.05 125.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0037 0.0042 0.0084 0.0049 0.0051 0.0049 0.0048 -15.89%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.28 0.22 0.22 0.32 0.24 0.33 0.42 -
P/RPS 1,120.13 0.70 1.07 8.14 0.44 0.53 0.48 17246.69%
P/EPS -1.16 -1.57 80.97 -3.56 -2.71 -5.46 -5.45 -64.25%
EY -86.47 -63.52 1.23 -28.13 -36.86 -18.30 -18.33 180.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.37 0.31 0.46 0.33 0.43 0.55 -1.21%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 28/11/08 28/08/08 -
Price 0.22 0.22 0.21 0.20 0.29 0.25 0.37 -
P/RPS 880.10 0.70 1.02 5.09 0.53 0.40 0.42 16048.74%
P/EPS -0.91 -1.57 77.29 -2.22 -3.28 -4.14 -4.81 -66.94%
EY -110.05 -63.52 1.29 -45.00 -30.51 -24.16 -20.81 202.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.30 0.29 0.40 0.33 0.48 -8.49%

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