[TWL] QoQ TTM 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- -23.99%
YoY- -23.31%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 77,833 64,640 72,739 78,531 88,050 98,248 88,010 -7.84%
PBT -12,461 -9,193 419 4,326 5,686 5,791 7,122 -
Tax 1,183 955 -895 -1,082 -1,418 -1,950 -2,432 -
NP -11,278 -8,238 -476 3,244 4,268 3,841 4,690 -
-
NP to SH -11,278 -8,238 -476 3,244 4,268 3,841 4,690 -
-
Tax Rate - - 213.60% 25.01% 24.94% 33.67% 34.15% -
Total Cost 89,111 72,878 73,215 75,287 83,782 94,407 83,320 4.56%
-
Net Worth 52,824 58,383 65,934 40,312 39,999 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 - - - - - 599 599 -
Div Payout % - - - - - 15.62% 12.79% -
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 40,312 39,999 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 -14.49% -12.74% -0.65% 4.13% 4.85% 3.91% 5.33% -
ROE -21.35% -14.11% -0.72% 8.05% 10.67% 5.89% 7.24% -
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 194.49 161.64 182.03 194.81 220.13 245.62 220.16 -7.91%
EPS -28.18 -20.60 -1.19 8.05 10.67 9.60 11.73 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 1.32 1.46 1.65 1.00 1.00 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 1.24 1.03 1.16 1.26 1.41 1.57 1.41 -8.18%
EPS -0.18 -0.13 -0.01 0.05 0.07 0.06 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.0084 0.0093 0.0105 0.0064 0.0064 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 0.33 0.49 0.57 0.64 0.60 0.42 0.41 -13.43%
P/EPS -2.27 -3.88 -87.31 15.53 12.37 10.62 7.67 -
EY -44.03 -25.75 -1.15 6.44 8.08 9.41 13.04 -
DY 0.00 0.00 0.00 0.00 0.00 1.47 1.67 -
P/NAPS 0.48 0.55 0.63 1.25 1.32 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 0.33 0.46 0.53 0.57 0.53 0.57 0.50 -24.13%
P/EPS -2.31 -3.64 -80.59 13.92 10.97 14.68 9.38 -
EY -43.36 -27.47 -1.24 7.18 9.12 6.81 10.67 -
DY 0.00 0.00 0.00 0.00 0.00 1.06 1.36 -
P/NAPS 0.49 0.51 0.58 1.12 1.17 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