[TWL] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1325.29%
YoY- 838.1%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 8,332 1,732 32,620 63,376 48,404 45,440 51,780 -26.23%
PBT 2,628 -3,704 3,116 5,320 -44 820 4 194.69%
Tax -792 -260 -1,288 -1,604 -460 -640 -596 4.85%
NP 1,836 -3,964 1,828 3,716 -504 180 -592 -
-
NP to SH 1,836 -3,964 1,428 3,720 -504 180 -592 -
-
Tax Rate 30.14% - 41.34% 30.15% - 78.05% 14,900.00% -
Total Cost 6,496 5,696 30,792 59,660 48,908 45,260 52,372 -29.36%
-
Net Worth 23,391 30,390 28,106 36,221 34,402 37,259 45,031 -10.33%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 23,391 30,390 28,106 36,221 34,402 37,259 45,031 -10.33%
NOSH 44,134 44,044 34,326 44,075 43,448 44,999 39,999 1.65%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 22.04% -228.87% 5.60% 5.86% -1.04% 0.40% -1.14% -
ROE 7.85% -13.04% 5.08% 10.27% -1.47% 0.48% -1.31% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 18.88 3.93 95.03 143.79 111.41 100.98 129.45 -27.43%
EPS 4.16 -9.00 4.16 8.44 -1.16 0.40 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.69 0.8188 0.8218 0.7918 0.828 1.1258 -11.79%
Adjusted Per Share Value based on latest NOSH - 44,075
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 0.13 0.03 0.52 1.01 0.77 0.73 0.83 -26.57%
EPS 0.03 -0.06 0.02 0.06 -0.01 0.00 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0037 0.0049 0.0045 0.0058 0.0055 0.006 0.0072 -10.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.19 0.32 0.45 0.78 0.41 0.44 1.01 -
P/RPS 1.01 8.14 0.47 0.54 0.37 0.44 0.78 4.39%
P/EPS 4.57 -3.56 10.82 9.24 -35.34 110.00 -68.24 -
EY 21.89 -28.13 9.24 10.82 -2.83 0.91 -1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.55 0.95 0.52 0.53 0.90 -14.15%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 30/05/08 31/05/07 30/05/06 27/05/05 27/05/04 -
Price 0.17 0.20 0.46 0.60 0.41 0.34 0.79 -
P/RPS 0.90 5.09 0.48 0.42 0.37 0.34 0.61 6.69%
P/EPS 4.09 -2.22 11.06 7.11 -35.34 85.00 -53.38 -
EY 24.47 -45.00 9.04 14.07 -2.83 1.18 -1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.56 0.73 0.52 0.41 0.70 -12.22%

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