[TWL] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -20405.75%
YoY- -74.39%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 63,926 57,749 56,324 64,090 58,260 73,373 104,586 -7.87%
PBT 4,890 906 169 -13,545 -9,184 -14,010 5,832 -2.89%
Tax -1,253 -345 132 1,652 2,364 1,548 -1,617 -4.15%
NP 3,637 561 301 -11,893 -6,820 -12,462 4,214 -2.42%
-
NP to SH 3,497 561 301 -11,893 -6,820 -12,462 4,214 -3.05%
-
Tax Rate 25.62% 38.08% -78.11% - - - 27.73% -
Total Cost 60,289 57,188 56,022 75,983 65,080 85,835 100,372 -8.14%
-
Net Worth 37,580 35,267 35,597 39,879 50,758 58,406 65,220 -8.77%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 37,580 35,267 35,597 39,879 50,758 58,406 65,220 -8.77%
NOSH 42,306 43,854 44,313 42,720 39,992 40,004 40,012 0.93%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.69% 0.97% 0.53% -18.56% -11.71% -16.99% 4.03% -
ROE 9.31% 1.59% 0.85% -29.82% -13.44% -21.34% 6.46% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 151.10 131.69 127.10 150.02 145.68 183.41 261.38 -8.72%
EPS 8.27 1.28 0.68 -27.84 -17.05 -31.16 10.53 -3.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8883 0.8042 0.8033 0.9335 1.2692 1.46 1.63 -9.61%
Adjusted Per Share Value based on latest NOSH - 42,724
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1.02 0.92 0.90 1.03 0.93 1.17 1.67 -7.88%
EPS 0.06 0.01 0.00 -0.19 -0.11 -0.20 0.07 -2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.0056 0.0057 0.0064 0.0081 0.0093 0.0104 -8.75%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.79 0.50 0.38 0.61 0.88 0.80 1.02 -
P/RPS 0.52 0.38 0.30 0.41 0.60 0.44 0.39 4.90%
P/EPS 9.56 39.06 55.88 -2.19 -5.16 -2.57 9.68 -0.20%
EY 10.46 2.56 1.79 -45.64 -19.38 -38.94 10.33 0.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.62 0.47 0.65 0.69 0.55 0.63 5.92%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 29/11/06 29/11/05 26/11/04 21/11/03 29/11/02 16/11/01 -
Price 0.65 0.57 0.35 0.70 0.84 0.75 1.41 -
P/RPS 0.43 0.43 0.28 0.47 0.58 0.41 0.54 -3.72%
P/EPS 7.86 44.53 51.47 -2.51 -4.93 -2.41 13.39 -8.49%
EY 12.72 2.25 1.94 -39.77 -20.30 -41.54 7.47 9.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.44 0.75 0.66 0.51 0.87 -2.88%

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