[TWL] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 100.34%
YoY- 130.41%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 59,904 42,243 26,408 11,360 66,263 48,068 28,500 63.86%
PBT -1,055 127 951 205 -10,441 -10,159 220 -
Tax 182 99 -3 -160 -2,935 1,239 -249 -
NP -873 226 948 45 -13,376 -8,920 -29 861.72%
-
NP to SH -873 226 948 45 -13,376 -8,920 -29 861.72%
-
Tax Rate - -77.95% 0.32% 78.05% - - 113.18% -
Total Cost 60,777 42,017 25,460 11,315 79,639 56,988 28,529 65.33%
-
Net Worth 34,886 35,597 36,147 37,259 35,478 39,879 47,456 -18.50%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 34,886 35,597 36,147 37,259 35,478 39,879 47,456 -18.50%
NOSH 43,899 44,313 44,093 44,999 42,714 42,720 41,428 3.92%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -1.46% 0.53% 3.59% 0.40% -20.19% -18.56% -0.10% -
ROE -2.50% 0.63% 2.62% 0.12% -37.70% -22.37% -0.06% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 136.46 95.33 59.89 25.24 155.13 112.52 68.79 57.68%
EPS -1.98 0.51 2.15 0.10 -31.31 -20.88 -0.07 822.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7947 0.8033 0.8198 0.828 0.8306 0.9335 1.1455 -21.57%
Adjusted Per Share Value based on latest NOSH - 44,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.96 0.68 0.42 0.18 1.06 0.77 0.46 63.08%
EPS -0.01 0.00 0.02 0.00 -0.21 -0.14 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0057 0.0058 0.006 0.0057 0.0064 0.0076 -18.37%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.37 0.38 0.37 0.44 0.56 0.61 0.73 -
P/RPS 0.27 0.40 0.62 1.74 0.36 0.54 1.06 -59.71%
P/EPS -18.61 74.51 17.21 440.00 -1.79 -2.92 -1,042.86 -93.12%
EY -5.37 1.34 5.81 0.23 -55.92 -34.23 -0.10 1313.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.45 0.53 0.67 0.65 0.64 -18.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 29/08/05 27/05/05 25/02/05 26/11/04 26/08/04 -
Price 0.41 0.35 0.38 0.34 0.50 0.70 0.62 -
P/RPS 0.30 0.37 0.63 1.35 0.32 0.62 0.90 -51.82%
P/EPS -20.62 68.63 17.67 340.00 -1.60 -3.35 -885.71 -91.79%
EY -4.85 1.46 5.66 0.29 -62.63 -29.83 -0.11 1139.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.44 0.46 0.41 0.60 0.75 0.54 -2.47%

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