[TWL] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 98.82%
YoY- -266.29%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 66,263 48,068 28,500 12,945 65,299 43,695 32,059 61.90%
PBT -10,441 -10,159 220 1 -15,466 -6,888 -1,339 290.78%
Tax -2,935 1,239 -249 -149 2,948 1,773 295 -
NP -13,376 -8,920 -29 -148 -12,518 -5,115 -1,044 443.32%
-
NP to SH -13,376 -8,920 -29 -148 -12,518 -5,115 -1,044 443.32%
-
Tax Rate - - 113.18% 14,900.00% - - - -
Total Cost 79,639 56,988 28,529 13,093 77,817 48,810 33,103 79.06%
-
Net Worth 35,478 39,879 47,456 45,031 47,145 50,758 55,000 -25.24%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 35,478 39,879 47,456 45,031 47,145 50,758 55,000 -25.24%
NOSH 42,714 42,720 41,428 39,999 39,991 39,992 40,000 4.45%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -20.19% -18.56% -0.10% -1.14% -19.17% -11.71% -3.26% -
ROE -37.70% -22.37% -0.06% -0.33% -26.55% -10.08% -1.90% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 155.13 112.52 68.79 32.36 163.28 109.26 80.15 54.99%
EPS -31.31 -20.88 -0.07 -0.37 -31.30 -12.79 -2.61 420.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8306 0.9335 1.1455 1.1258 1.1789 1.2692 1.375 -28.43%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.06 0.77 0.46 0.21 1.04 0.70 0.51 62.50%
EPS -0.21 -0.14 0.00 0.00 -0.20 -0.08 -0.02 376.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0064 0.0076 0.0072 0.0075 0.0081 0.0088 -25.03%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.56 0.61 0.73 1.01 0.96 0.88 0.72 -
P/RPS 0.36 0.54 1.06 3.12 0.59 0.81 0.90 -45.56%
P/EPS -1.79 -2.92 -1,042.86 -272.97 -3.07 -6.88 -27.59 -83.71%
EY -55.92 -34.23 -0.10 -0.37 -32.61 -14.53 -3.62 515.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.64 0.90 0.81 0.69 0.52 18.31%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 27/05/04 27/02/04 21/11/03 26/08/03 -
Price 0.50 0.70 0.62 0.79 1.77 0.84 0.92 -
P/RPS 0.32 0.62 0.90 2.44 1.08 0.77 1.15 -57.21%
P/EPS -1.60 -3.35 -885.71 -213.51 -5.65 -6.57 -35.25 -87.15%
EY -62.63 -29.83 -0.11 -0.47 -17.68 -15.23 -2.84 679.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.75 0.54 0.70 1.50 0.66 0.67 -7.06%

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