[TWL] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -91.73%
YoY- -88.94%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 22,803 20,097 19,357 15,576 8,090 28,196 25,149 -6.30%
PBT -1,955 -9,049 -2,054 597 1,760 565 1,853 -
Tax 22 1,627 2,054 -468 -200 -225 -198 -
NP -1,933 -7,422 0 129 1,560 340 1,655 -
-
NP to SH -1,933 -7,422 -2,018 129 1,560 340 1,655 -
-
Tax Rate - - - 78.39% 11.36% 39.82% 10.69% -
Total Cost 24,736 27,519 19,357 15,447 6,530 27,856 23,494 3.48%
-
Net Worth 52,824 58,383 65,934 68,531 68,000 65,199 64,760 -12.66%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 599 - - -
Div Payout % - - - - 38.46% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 52,824 58,383 65,934 68,531 68,000 65,199 64,760 -12.66%
NOSH 40,018 39,988 39,960 40,312 39,999 39,999 39,975 0.07%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -8.48% -36.93% 0.00% 0.83% 19.28% 1.21% 6.58% -
ROE -3.66% -12.71% -3.06% 0.19% 2.29% 0.52% 2.56% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 56.98 50.26 48.44 38.64 20.23 70.49 62.91 -6.37%
EPS -4.83 -18.56 -5.05 0.32 3.90 0.85 4.14 -
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.32 1.46 1.65 1.70 1.70 1.63 1.62 -12.72%
Adjusted Per Share Value based on latest NOSH - 40,312
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 0.36 0.32 0.31 0.25 0.13 0.45 0.40 -6.76%
EPS -0.03 -0.12 -0.03 0.00 0.02 0.01 0.03 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.0084 0.0093 0.0105 0.011 0.0109 0.0104 0.0104 -13.23%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.64 0.80 1.04 1.25 1.32 1.02 0.90 -
P/RPS 1.12 1.59 2.15 3.24 6.53 1.45 1.43 -14.99%
P/EPS -13.25 -4.31 -20.59 390.63 33.85 120.00 21.74 -
EY -7.55 -23.20 -4.86 0.26 2.95 0.83 4.60 -
DY 0.00 0.00 0.00 0.00 1.14 0.00 0.00 -
P/NAPS 0.48 0.55 0.63 0.74 0.78 0.63 0.56 -9.74%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 16/11/01 16/08/01 -
Price 0.65 0.75 0.96 1.12 1.17 1.41 1.10 -
P/RPS 1.14 1.49 1.98 2.90 5.78 2.00 1.75 -24.79%
P/EPS -13.46 -4.04 -19.01 350.00 30.00 165.88 26.57 -
EY -7.43 -24.75 -5.26 0.29 3.33 0.60 3.76 -
DY 0.00 0.00 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 0.49 0.51 0.58 0.66 0.69 0.87 0.68 -19.57%

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