[TWL] QoQ 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- -259.31%
YoY- 45.15%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 15,555 12,945 21,604 11,636 14,830 17,229 22,803 -22.52%
PBT 219 1 -8,578 -5,549 -1,557 218 -1,955 -
Tax -100 -149 1,175 1,478 424 -129 22 -
NP 119 -148 -7,403 -4,071 -1,133 89 -1,933 -
-
NP to SH 119 -148 -7,403 -4,071 -1,133 89 -1,933 -
-
Tax Rate 45.66% 14,900.00% - - - 59.17% - -
Total Cost 15,436 13,093 29,007 15,707 15,963 17,140 24,736 -26.99%
-
Net Worth 48,683 45,031 39,999 50,755 55,048 57,522 52,824 -5.30%
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 48,683 45,031 39,999 50,755 55,048 57,522 52,824 -5.30%
NOSH 42,499 39,999 39,999 39,990 40,035 40,454 40,018 4.09%
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 0.77% -1.14% -34.27% -34.99% -7.64% 0.52% -8.48% -
ROE 0.24% -0.33% -18.51% -8.02% -2.06% 0.15% -3.66% -
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 36.60 32.36 54.01 29.10 37.04 42.59 56.98 -25.57%
EPS 0.28 -0.37 -18.51 -10.18 -2.83 0.22 -4.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1455 1.1258 1.00 1.2692 1.375 1.4219 1.32 -9.02%
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 0.25 0.21 0.35 0.19 0.24 0.28 0.37 -23.01%
EPS 0.00 0.00 -0.12 -0.07 -0.02 0.00 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0078 0.0072 0.0064 0.0081 0.0088 0.0092 0.0085 -5.57%
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 1.99 3.12 1.78 3.02 1.94 1.62 1.12 46.74%
P/EPS 260.71 -272.97 -5.19 -8.64 -25.44 313.64 -13.25 -
EY 0.38 -0.37 -19.28 -11.57 -3.93 0.32 -7.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.90 0.96 0.69 0.52 0.49 0.48 21.16%
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 1.69 2.44 3.28 2.89 2.48 1.97 1.14 30.04%
P/EPS 221.43 -213.51 -9.56 -8.25 -32.51 381.82 -13.46 -
EY 0.45 -0.47 -10.46 -12.12 -3.08 0.26 -7.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 1.77 0.66 0.67 0.59 0.49 6.69%

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