[TWL] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -27.04%
YoY- 238.78%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 29,738 1,264 12,589 10,413 9,576 14,860 33,136 -6.94%
PBT -1,754 -2,772 -1,388 2,060 2,876 5,368 13,312 -
Tax 0 0 1,517 -405 -608 -1,216 -11,069 -
NP -1,754 -2,772 129 1,654 2,268 4,152 2,243 -
-
NP to SH -1,754 -2,772 129 1,654 2,268 4,152 2,243 -
-
Tax Rate - - - 19.66% 21.14% 22.65% 83.15% -
Total Cost 31,492 4,036 12,460 8,758 7,308 10,708 30,893 1.28%
-
Net Worth 175,399 169,399 145,200 170,637 166,319 92,266 92,813 52.67%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 175,399 169,399 145,200 170,637 166,319 92,266 92,813 52.67%
NOSH 797,272 769,999 660,000 775,624 755,999 384,444 382,526 62.94%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -5.90% -219.30% 1.02% 15.89% 23.68% 27.94% 6.77% -
ROE -1.00% -1.64% 0.09% 0.97% 1.36% 4.50% 2.42% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.73 0.16 1.91 1.34 1.27 3.87 8.57 -42.48%
EPS -0.22 -0.36 0.02 0.21 0.30 1.08 0.58 -
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 0.24 0.24 -5.62%
Adjusted Per Share Value based on latest NOSH - 1,070,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.48 0.02 0.20 0.17 0.15 0.24 0.53 -6.37%
EPS -0.03 -0.04 0.00 0.03 0.04 0.07 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.0271 0.0232 0.0273 0.0266 0.0148 0.0148 53.15%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.13 0.14 0.14 0.15 0.14 0.23 0.225 -
P/RPS 3.49 85.28 7.34 11.17 11.05 5.95 2.63 20.69%
P/EPS -59.09 -38.89 716.28 70.31 46.67 21.30 38.79 -
EY -1.69 -2.57 0.14 1.42 2.14 4.70 2.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.64 0.68 0.64 0.96 0.94 -26.63%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 29/08/14 22/05/14 26/02/14 26/11/13 29/08/13 -
Price 0.13 0.14 0.145 0.14 0.15 0.26 0.22 -
P/RPS 3.49 85.28 7.60 10.43 11.84 6.73 2.57 22.56%
P/EPS -59.09 -38.89 741.86 65.63 50.00 24.07 37.93 -
EY -1.69 -2.57 0.13 1.52 2.00 4.15 2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.66 0.64 0.68 1.08 0.92 -25.57%

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