[TWL] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 111.58%
YoY- 146.32%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,283 4,791 2,303 2,083 719 2,781 7,195 -68.21%
PBT -4,566 -2,011 -762 657 -3,136 -5,060 1,377 -
Tax -97 0 -12 -198 -701 347 -288 -51.49%
NP -4,663 -2,011 -774 459 -3,837 -4,713 1,089 -
-
NP to SH -4,141 -2,011 -774 459 -3,965 -4,713 1,089 -
-
Tax Rate - - - 30.14% - - 20.92% -
Total Cost 5,946 6,802 3,077 1,624 4,556 7,494 6,106 -1.74%
-
Net Worth 8,451 9,890 113,021 23,391 23,644 26,403 33,352 -59.85%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 8,451 9,890 113,021 23,391 23,644 26,403 33,352 -59.85%
NOSH 35,212 36,630 43,977 44,134 45,470 44,005 46,975 -17.43%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -363.45% -41.97% -33.61% 22.04% -533.66% -169.47% 15.14% -
ROE -49.00% -20.33% -0.68% 1.96% -16.77% -17.85% 3.27% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.64 13.08 5.24 4.72 1.58 6.32 15.32 -61.53%
EPS -11.76 -5.49 -1.76 1.04 -8.72 -10.71 2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.27 2.57 0.53 0.52 0.60 0.71 -51.37%
Adjusted Per Share Value based on latest NOSH - 44,134
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.02 0.08 0.04 0.03 0.01 0.04 0.12 -69.61%
EPS -0.07 -0.03 -0.01 0.01 -0.06 -0.08 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0014 0.0016 0.0181 0.0037 0.0038 0.0042 0.0053 -58.73%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.14 0.12 0.22 0.19 0.28 0.22 0.22 -
P/RPS 3.84 0.92 4.20 4.03 17.71 3.48 1.44 91.95%
P/EPS -1.19 -2.19 -12.50 18.27 -3.21 -2.05 9.49 -
EY -84.00 -45.75 -8.00 5.47 -31.14 -48.68 10.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 0.09 0.36 0.54 0.37 0.31 51.66%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 30/08/10 26/05/10 25/02/10 25/11/09 28/08/09 -
Price 0.16 0.16 0.12 0.17 0.22 0.22 0.21 -
P/RPS 4.39 1.22 2.29 3.60 13.91 3.48 1.37 116.89%
P/EPS -1.36 -2.91 -6.82 16.35 -2.52 -2.05 9.06 -
EY -73.50 -34.31 -14.67 6.12 -39.64 -48.68 11.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.59 0.05 0.32 0.42 0.37 0.30 70.60%

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