[TWL] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -128.32%
YoY- 32.33%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 15,260 15,703 8,303 6,874 19,021 15,142 19,831 -15.98%
PBT -2,395 -1,892 -559 330 1,277 -36 -5,054 -39.13%
Tax -124 -124 -2,027 -2,015 -2,015 -2,015 1,213 -
NP -2,519 -2,016 -2,586 -1,685 -738 -2,051 -3,841 -24.45%
-
NP to SH -2,519 -2,016 -2,586 -1,685 -738 -2,051 -3,841 -24.45%
-
Tax Rate - - - 610.61% 157.79% - - -
Total Cost 17,779 17,719 10,889 8,559 19,759 17,193 23,672 -17.33%
-
Net Worth 208,590 224,700 214,499 177,728 170,500 154,000 171,050 14.10%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 208,590 224,700 214,499 177,728 170,500 154,000 171,050 14.10%
NOSH 1,390,600 1,497,999 1,429,999 807,857 775,000 700,000 777,500 47.18%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -16.51% -12.84% -31.15% -24.51% -3.88% -13.55% -19.37% -
ROE -1.21% -0.90% -1.21% -0.95% -0.43% -1.33% -2.25% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.10 1.05 0.58 0.85 2.45 2.16 2.55 -42.82%
EPS -0.18 -0.13 -0.18 -0.21 -0.10 -0.29 -0.49 -48.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.22 0.22 0.22 0.22 -22.47%
Adjusted Per Share Value based on latest NOSH - 807,857
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.24 0.25 0.13 0.11 0.30 0.24 0.32 -17.40%
EPS -0.04 -0.03 -0.04 -0.03 -0.01 -0.03 -0.06 -23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0359 0.0343 0.0284 0.0273 0.0246 0.0274 14.07%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.05 0.05 0.055 0.09 0.09 0.105 0.13 -
P/RPS 4.56 4.77 9.47 10.58 3.67 4.85 5.10 -7.17%
P/EPS -27.60 -37.15 -30.41 -43.15 -94.51 -35.84 -26.31 3.23%
EY -3.62 -2.69 -3.29 -2.32 -1.06 -2.79 -3.80 -3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.37 0.41 0.41 0.48 0.59 -32.04%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 29/08/16 24/05/16 26/02/16 24/11/15 26/08/15 26/05/15 -
Price 0.045 0.05 0.055 0.05 0.09 0.095 0.115 -
P/RPS 4.10 4.77 9.47 5.88 3.67 4.39 4.51 -6.14%
P/EPS -24.84 -37.15 -30.41 -23.97 -94.51 -32.42 -23.28 4.40%
EY -4.03 -2.69 -3.29 -4.17 -1.06 -3.08 -4.30 -4.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.37 0.23 0.41 0.43 0.52 -30.62%

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