[TWL] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 46.08%
YoY- 48.5%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 32,988 35,838 35,100 20,057 22,675 13,771 12,154 94.22%
PBT -21,069 -17,176 -17,676 -9,343 -17,327 -17,370 -18,429 9.30%
Tax -46 -46 -46 0 0 52 52 -
NP -21,115 -17,222 -17,722 -9,343 -17,327 -17,318 -18,377 9.67%
-
NP to SH -21,115 -17,222 -17,722 -9,343 -17,327 -17,318 -18,377 9.67%
-
Tax Rate - - - - - - - -
Total Cost 54,103 53,060 52,822 29,400 40,002 31,089 30,531 46.28%
-
Net Worth 398,328 410,317 390,517 336,854 334,115 334,115 279,041 26.69%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 398,328 410,317 390,517 336,854 334,115 334,115 279,041 26.69%
NOSH 3,983,289 3,730,156 3,550,156 2,677,120 2,570,120 2,570,120 1,468,640 94.13%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -64.01% -48.06% -50.49% -46.58% -76.41% -125.76% -151.20% -
ROE -5.30% -4.20% -4.54% -2.77% -5.19% -5.18% -6.59% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.83 0.96 0.99 0.71 0.88 0.54 0.83 0.00%
EPS -0.53 -0.46 -0.50 -0.33 -0.67 -0.67 -1.25 -43.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.12 0.13 0.13 0.19 -34.73%
Adjusted Per Share Value based on latest NOSH - 2,677,120
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.53 0.57 0.56 0.32 0.36 0.22 0.19 97.78%
EPS -0.34 -0.28 -0.28 -0.15 -0.28 -0.28 -0.29 11.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0637 0.0656 0.0625 0.0539 0.0534 0.0534 0.0446 26.74%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.035 0.045 0.07 0.07 0.05 0.04 0.05 -
P/RPS 4.23 4.68 7.08 9.80 5.67 7.47 6.04 -21.08%
P/EPS -6.60 -9.75 -14.02 -21.03 -7.42 -5.94 -4.00 39.50%
EY -15.15 -10.26 -7.13 -4.75 -13.48 -16.85 -25.03 -28.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.64 0.58 0.38 0.31 0.26 21.85%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 05/10/21 -
Price 0.05 0.035 0.055 0.075 0.065 0.045 0.045 -
P/RPS 6.04 3.64 5.56 10.50 7.37 8.40 5.44 7.20%
P/EPS -9.43 -7.58 -11.02 -22.53 -9.64 -6.68 -3.60 89.68%
EY -10.60 -13.19 -9.08 -4.44 -10.37 -14.97 -27.81 -47.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.32 0.50 0.63 0.50 0.35 0.24 62.90%

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