[TWL] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 49.88%
YoY- 39.81%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 15,835 15,048 11,360 18,195 19,568 15,555 12,945 14.36%
PBT -824 746 205 -282 -10,379 219 1 -
Tax 102 157 -160 -4,174 1,488 -100 -149 -
NP -722 903 45 -4,456 -8,891 119 -148 187.36%
-
NP to SH -722 903 45 -4,456 -8,891 119 -148 187.36%
-
Tax Rate - -21.05% 78.05% - - 45.66% 14,900.00% -
Total Cost 16,557 14,145 11,315 22,651 28,459 15,436 13,093 16.92%
-
Net Worth 35,364 36,111 37,259 36,306 39,883 48,683 45,031 -14.86%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 35,364 36,111 37,259 36,306 39,883 48,683 45,031 -14.86%
NOSH 44,024 44,048 44,999 42,698 42,724 42,499 39,999 6.59%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -4.56% 6.00% 0.40% -24.49% -45.44% 0.77% -1.14% -
ROE -2.04% 2.50% 0.12% -12.27% -22.29% 0.24% -0.33% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 35.97 34.16 25.24 42.61 45.80 36.60 32.36 7.29%
EPS -1.64 2.05 0.10 -10.43 -20.81 0.28 -0.37 169.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8033 0.8198 0.828 0.8503 0.9335 1.1455 1.1258 -20.13%
Adjusted Per Share Value based on latest NOSH - 42,698
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.25 0.24 0.18 0.29 0.31 0.25 0.21 12.31%
EPS -0.01 0.01 0.00 -0.07 -0.14 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0058 0.006 0.0058 0.0064 0.0078 0.0072 -14.40%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.38 0.37 0.44 0.56 0.61 0.73 1.01 -
P/RPS 1.06 1.08 1.74 1.31 1.33 1.99 3.12 -51.27%
P/EPS -23.17 18.05 440.00 -5.37 -2.93 260.71 -272.97 -80.65%
EY -4.32 5.54 0.23 -18.64 -34.11 0.38 -0.37 413.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.53 0.66 0.65 0.64 0.90 -35.12%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 -
Price 0.35 0.38 0.34 0.50 0.70 0.62 0.79 -
P/RPS 0.97 1.11 1.35 1.17 1.53 1.69 2.44 -45.90%
P/EPS -21.34 18.54 340.00 -4.79 -3.36 221.43 -213.51 -78.43%
EY -4.69 5.39 0.29 -20.87 -29.73 0.45 -0.47 362.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.41 0.59 0.75 0.54 0.70 -26.60%

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