[TWL] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 8.23%
YoY- -2084.66%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 61,015 65,299 66,498 74,959 79,486 77,833 64,640 -3.77%
PBT -15,683 -15,466 -8,843 -12,343 -12,840 -12,461 -9,193 42.72%
Tax 2,928 2,948 1,795 1,944 1,509 1,183 955 110.90%
NP -12,755 -12,518 -7,048 -10,399 -11,331 -11,278 -8,238 33.80%
-
NP to SH -12,755 -12,518 -7,048 -10,399 -11,331 -11,278 -8,238 33.80%
-
Tax Rate - - - - - - - -
Total Cost 73,770 77,817 73,546 85,358 90,817 89,111 72,878 0.81%
-
Net Worth 45,031 39,999 50,755 55,048 57,522 52,824 58,383 -15.88%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 45,031 39,999 50,755 55,048 57,522 52,824 58,383 -15.88%
NOSH 39,999 39,999 39,990 40,035 40,454 40,018 39,988 0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -20.90% -19.17% -10.60% -13.87% -14.26% -14.49% -12.74% -
ROE -28.32% -31.30% -13.89% -18.89% -19.70% -21.35% -14.11% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 152.54 163.25 166.29 187.23 196.48 194.49 161.64 -3.78%
EPS -31.89 -31.30 -17.62 -25.97 -28.01 -28.18 -20.60 33.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1258 1.00 1.2692 1.375 1.4219 1.32 1.46 -15.89%
Adjusted Per Share Value based on latest NOSH - 40,035
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.98 1.05 1.07 1.20 1.27 1.25 1.04 -3.88%
EPS -0.20 -0.20 -0.11 -0.17 -0.18 -0.18 -0.13 33.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0072 0.0064 0.0081 0.0088 0.0092 0.0085 0.0094 -16.27%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.01 0.96 0.88 0.72 0.69 0.64 0.80 -
P/RPS 0.66 0.59 0.53 0.38 0.35 0.33 0.49 21.94%
P/EPS -3.17 -3.07 -4.99 -2.77 -2.46 -2.27 -3.88 -12.59%
EY -31.57 -32.60 -20.03 -36.08 -40.59 -44.03 -25.75 14.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.96 0.69 0.52 0.49 0.48 0.55 38.82%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 21/11/03 26/08/03 11/07/03 28/02/03 29/11/02 -
Price 0.79 1.77 0.84 0.92 0.84 0.65 0.75 -
P/RPS 0.52 1.08 0.51 0.49 0.43 0.33 0.46 8.50%
P/EPS -2.48 -5.66 -4.77 -3.54 -3.00 -2.31 -3.64 -22.55%
EY -40.36 -17.68 -20.98 -28.23 -33.34 -43.36 -27.47 29.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.77 0.66 0.67 0.59 0.49 0.51 23.48%

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