[TWL] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -389.94%
YoY- 45.28%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 43,312 42,243 48,068 43,695 55,030 78,440 51,238 -2.76%
PBT 680 127 -10,159 -6,888 -10,508 4,374 5,890 -30.20%
Tax -259 99 1,239 1,773 1,161 -1,213 -1,894 -28.21%
NP 421 226 -8,920 -5,115 -9,347 3,161 3,996 -31.26%
-
NP to SH 421 226 -8,920 -5,115 -9,347 3,161 3,996 -31.26%
-
Tax Rate 38.09% -77.95% - - - 27.73% 32.16% -
Total Cost 42,891 42,017 56,988 48,810 64,377 75,279 47,242 -1.59%
-
Net Worth 35,267 35,597 39,879 50,758 58,406 65,220 62,800 -9.16%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 35,267 35,597 39,879 50,758 58,406 65,220 62,800 -9.16%
NOSH 43,854 44,313 42,720 39,992 40,004 40,012 40,000 1.54%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.97% 0.53% -18.56% -11.71% -16.99% 4.03% 7.80% -
ROE 1.19% 0.63% -22.37% -10.08% -16.00% 4.85% 6.36% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 98.76 95.33 112.52 109.26 137.56 196.04 128.10 -4.24%
EPS 0.96 0.51 -20.88 -12.79 -23.37 7.90 9.99 -32.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8042 0.8033 0.9335 1.2692 1.46 1.63 1.57 -10.54%
Adjusted Per Share Value based on latest NOSH - 39,990
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 0.69 0.68 0.77 0.70 0.88 1.26 0.82 -2.83%
EPS 0.01 0.00 -0.14 -0.08 -0.15 0.05 0.06 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0057 0.0064 0.0081 0.0094 0.0105 0.0101 -9.09%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.50 0.38 0.61 0.88 0.80 1.02 1.51 -
P/RPS 0.51 0.40 0.54 0.81 0.58 0.52 1.18 -13.04%
P/EPS 52.08 74.51 -2.92 -6.88 -3.42 12.91 15.12 22.87%
EY 1.92 1.34 -34.23 -14.53 -29.21 7.75 6.62 -18.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.47 0.65 0.69 0.55 0.63 0.96 -7.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 21/11/03 29/11/02 16/11/01 23/11/00 -
Price 0.57 0.35 0.70 0.84 0.75 1.41 1.79 -
P/RPS 0.58 0.37 0.62 0.77 0.55 0.72 1.40 -13.65%
P/EPS 59.38 68.63 -3.35 -6.57 -3.21 17.85 17.92 22.08%
EY 1.68 1.46 -29.83 -15.23 -31.15 5.60 5.58 -18.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.44 0.75 0.66 0.51 0.87 1.14 -7.58%

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