[TWL] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 108.36%
YoY- -14.89%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,715 17,885 133 3,085 6,478 14,110 10,445 -49.76%
PBT 1,342 13,063 1,789 261 -2,845 383 661 60.26%
Tax -304 -9,429 -1,473 -21 -27 55 -174 45.01%
NP 1,038 3,634 316 240 -2,872 438 487 65.54%
-
NP to SH 1,038 3,634 316 240 -2,872 438 487 65.54%
-
Tax Rate 22.65% 72.18% 82.34% 8.05% - -14.36% 26.32% -
Total Cost 2,677 14,251 -183 2,845 9,350 13,672 9,958 -58.31%
-
Net Worth 92,266 91,806 90,850 78,857 67,217 71,957 70,006 20.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 92,266 91,806 90,850 78,857 67,217 71,957 70,006 20.18%
NOSH 384,444 382,526 395,000 342,857 305,531 312,857 304,375 16.83%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 27.94% 20.32% 237.59% 7.78% -44.33% 3.10% 4.66% -
ROE 1.13% 3.96% 0.35% 0.30% -4.27% 0.61% 0.70% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.97 4.68 0.03 0.90 2.12 4.51 3.43 -56.88%
EPS 0.27 0.95 0.08 0.07 -0.94 0.14 0.16 41.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.23 0.23 0.22 0.23 0.23 2.87%
Adjusted Per Share Value based on latest NOSH - 342,857
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.06 0.29 0.00 0.05 0.10 0.23 0.17 -50.02%
EPS 0.02 0.06 0.01 0.00 -0.05 0.01 0.01 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0148 0.0147 0.0145 0.0126 0.0108 0.0115 0.0112 20.39%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.23 0.225 0.25 0.31 0.13 0.14 0.14 -
P/RPS 23.80 4.81 742.48 34.45 6.13 3.10 4.08 223.70%
P/EPS 85.19 23.68 312.50 442.86 -13.83 100.00 87.50 -1.76%
EY 1.17 4.22 0.32 0.23 -7.23 1.00 1.14 1.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.94 1.09 1.35 0.59 0.61 0.61 35.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 29/08/13 27/05/13 28/02/13 30/11/12 29/08/12 31/05/12 -
Price 0.26 0.22 0.35 0.235 0.41 0.13 0.14 -
P/RPS 26.91 4.71 1,039.47 26.12 19.34 2.88 4.08 251.29%
P/EPS 96.30 23.16 437.50 335.71 -43.62 92.86 87.50 6.59%
EY 1.04 4.32 0.23 0.30 -2.29 1.08 1.14 -5.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.92 1.52 1.02 1.86 0.57 0.61 46.30%

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