[TWL] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 168.7%
YoY- 309.84%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 29,738 9,576 49,110 27,436 8,772 15,258 33,642 -1.87%
PBT -1,754 2,876 2,088 3,940 -210 908 -2,544 -5.55%
Tax 0 -608 -238 -2,618 -420 -706 -844 -
NP -1,754 2,268 1,850 1,322 -630 202 -3,388 -9.62%
-
NP to SH -1,754 2,268 1,850 1,322 -630 202 -2,970 -7.77%
-
Tax Rate - 21.14% 11.40% 66.45% - 77.75% - -
Total Cost 31,492 7,308 47,260 26,114 9,402 15,056 37,030 -2.45%
-
Net Worth 175,399 166,319 70,916 46,658 112,437 52,786 29,699 31.38%
Dividend
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 175,399 166,319 70,916 46,658 112,437 52,786 29,699 31.38%
NOSH 797,272 755,999 308,333 194,411 43,749 74,347 38,571 59.27%
Ratio Analysis
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -5.90% 23.68% 3.77% 4.82% -7.18% 1.32% -10.07% -
ROE -1.00% 1.36% 2.61% 2.83% -0.56% 0.38% -10.00% -
Per Share
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3.73 1.27 15.93 14.11 20.05 20.52 87.22 -38.39%
EPS -0.22 0.30 0.60 0.68 -1.44 0.46 -7.70 -42.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.23 0.24 2.57 0.71 0.77 -17.51%
Adjusted Per Share Value based on latest NOSH - 192,142
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.48 0.15 0.79 0.44 0.14 0.24 0.54 -1.79%
EPS -0.03 0.04 0.03 0.02 -0.01 0.00 -0.05 -7.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.0266 0.0113 0.0075 0.018 0.0084 0.0048 31.20%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.13 0.14 0.14 0.14 0.22 0.22 0.42 -
P/RPS 3.49 11.05 0.88 0.99 1.10 1.07 0.48 35.64%
P/EPS -59.09 46.67 23.33 20.59 -15.28 80.97 -5.45 44.23%
EY -1.69 2.14 4.29 4.86 -6.55 1.23 -18.33 -30.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.61 0.58 0.09 0.31 0.55 1.08%
Price Multiplier on Announcement Date
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/02/15 26/02/14 29/08/12 24/08/11 30/08/10 28/08/09 28/08/08 -
Price 0.13 0.15 0.13 0.13 0.12 0.21 0.37 -
P/RPS 3.49 11.84 0.82 0.92 0.60 1.02 0.42 38.46%
P/EPS -59.09 50.00 21.67 19.12 -8.33 77.29 -4.81 47.03%
EY -1.69 2.00 4.62 5.23 -12.00 1.29 -20.81 -32.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.57 0.54 0.05 0.30 0.48 3.22%

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