[TWL] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 29.04%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 34,118 34,118 38,140 10,655 11 23,964 57,473 7.31%
PBT -1,540 -1,540 6,047 -7,192 -9,932 -2,183 1,847 -6.73%
Tax -167 -167 -4,515 -368 -701 -1,762 -950 -37.54%
NP -1,707 -1,707 1,532 -7,560 -10,633 -3,945 897 -15.41%
-
NP to SH -1,707 -1,707 1,532 -7,560 -10,654 -3,894 897 -15.19%
-
Tax Rate - - 74.67% - - - 51.43% -
Total Cost 35,825 35,825 36,608 18,215 10,644 27,909 56,576 5.11%
-
Net Worth 82,285 83,534 69,828 8,448 22,882 31,691 35,642 21.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 82,285 83,534 69,828 8,448 22,882 31,691 35,642 21.00%
NOSH 342,857 363,191 303,600 35,203 44,005 44,016 43,970 50.69%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -5.00% -5.00% 4.02% -70.95% -96,663.63% -16.46% 1.56% -
ROE -2.07% -2.04% 2.19% -89.48% -46.56% -12.29% 2.52% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 9.95 9.39 12.56 30.27 0.02 54.44 130.71 -28.78%
EPS -0.47 -0.47 0.50 -4.11 -24.21 -4.53 2.04 -36.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.24 0.52 0.72 0.8106 -19.70%
Adjusted Per Share Value based on latest NOSH - 35,212
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.55 0.55 0.61 0.17 0.00 0.38 0.92 7.66%
EPS -0.03 -0.03 0.02 -0.12 -0.17 -0.06 0.01 -12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.0134 0.0112 0.0014 0.0037 0.0051 0.0057 20.92%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/12 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.31 0.31 0.12 0.14 0.28 0.24 0.60 -
P/RPS 3.12 3.30 0.96 0.46 1,120.13 0.44 0.46 47.89%
P/EPS -62.26 -65.96 23.78 -0.65 -1.16 -2.71 29.41 87.04%
EY -1.61 -1.52 4.21 -153.39 -86.47 -36.86 3.40 -46.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.35 0.52 0.58 0.54 0.33 0.74 31.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 29/08/13 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.22 0.235 0.14 0.16 0.22 0.29 0.60 -
P/RPS 2.21 2.50 1.11 0.53 880.10 0.53 0.46 33.01%
P/EPS -44.19 -50.00 27.74 -0.75 -0.91 -3.28 29.41 68.12%
EY -2.26 -2.00 3.60 -134.22 -110.05 -30.51 3.40 -40.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.02 0.61 0.67 0.42 0.40 0.74 18.10%

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