[TWL] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -389.94%
YoY- 45.28%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 28,500 12,945 65,299 43,695 32,059 17,229 77,833 -48.84%
PBT 220 1 -15,466 -6,888 -1,339 218 -12,438 -
Tax -249 -149 2,948 1,773 295 -129 1,358 -
NP -29 -148 -12,518 -5,115 -1,044 89 -11,080 -98.10%
-
NP to SH -29 -148 -12,518 -5,115 -1,044 89 -11,080 -98.10%
-
Tax Rate 113.18% 14,900.00% - - - 59.17% - -
Total Cost 28,529 13,093 77,817 48,810 33,103 17,140 88,913 -53.16%
-
Net Worth 47,456 45,031 47,145 50,758 55,000 57,522 56,730 -11.22%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 47,456 45,031 47,145 50,758 55,000 57,522 56,730 -11.22%
NOSH 41,428 39,999 39,991 39,992 40,000 40,454 40,007 2.35%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -0.10% -1.14% -19.17% -11.71% -3.26% 0.52% -14.24% -
ROE -0.06% -0.33% -26.55% -10.08% -1.90% 0.15% -19.53% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 68.79 32.36 163.28 109.26 80.15 42.59 194.55 -50.02%
EPS -0.07 -0.37 -31.30 -12.79 -2.61 0.22 -27.70 -98.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1455 1.1258 1.1789 1.2692 1.375 1.4219 1.418 -13.27%
Adjusted Per Share Value based on latest NOSH - 39,990
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.46 0.21 1.04 0.70 0.51 0.28 1.24 -48.40%
EPS 0.00 0.00 -0.20 -0.08 -0.02 0.00 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0076 0.0072 0.0075 0.0081 0.0088 0.0092 0.0091 -11.32%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.73 1.01 0.96 0.88 0.72 0.69 0.64 -
P/RPS 1.06 3.12 0.59 0.81 0.90 1.62 0.33 117.85%
P/EPS -1,042.86 -272.97 -3.07 -6.88 -27.59 313.64 -2.31 5806.91%
EY -0.10 -0.37 -32.61 -14.53 -3.62 0.32 -43.27 -98.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.90 0.81 0.69 0.52 0.49 0.45 26.49%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 27/02/04 21/11/03 26/08/03 11/07/03 28/02/03 -
Price 0.62 0.79 1.77 0.84 0.92 0.84 0.65 -
P/RPS 0.90 2.44 1.08 0.77 1.15 1.97 0.33 95.32%
P/EPS -885.71 -213.51 -5.65 -6.57 -35.25 381.82 -2.35 5136.63%
EY -0.11 -0.47 -17.68 -15.23 -2.84 0.26 -42.61 -98.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 1.50 0.66 0.67 0.59 0.46 11.29%

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