[TWL] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -144.73%
YoY- -12.98%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 62,205 59,904 66,263 65,299 77,833 86,530 72,120 -2.43%
PBT 332 -1,055 -10,441 -15,466 -12,438 6,136 7,293 -40.23%
Tax -71 182 -2,935 2,948 1,358 -1,414 -2,162 -43.39%
NP 261 -873 -13,376 -12,518 -11,080 4,722 5,131 -39.11%
-
NP to SH 261 -873 -13,376 -12,518 -11,080 4,722 5,131 -39.11%
-
Tax Rate 21.39% - - - - 23.04% 29.64% -
Total Cost 61,944 60,777 79,639 77,817 88,913 81,808 66,989 -1.29%
-
Net Worth 35,177 34,886 35,478 47,145 56,730 67,971 61,999 -9.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 599 600 -
Div Payout % - - - - - 12.70% 11.69% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 35,177 34,886 35,478 47,145 56,730 67,971 61,999 -9.00%
NOSH 43,939 43,899 42,714 39,991 40,007 39,983 40,000 1.57%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.42% -1.46% -20.19% -19.17% -14.24% 5.46% 7.11% -
ROE 0.74% -2.50% -37.70% -26.55% -19.53% 6.95% 8.28% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 141.57 136.46 155.13 163.28 194.55 216.42 180.30 -3.94%
EPS 0.59 -1.98 -31.31 -31.30 -27.70 11.81 12.83 -40.13%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 0.8006 0.7947 0.8306 1.1789 1.418 1.70 1.55 -10.42%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 0.99 0.96 1.06 1.04 1.24 1.38 1.15 -2.46%
EPS 0.00 -0.01 -0.21 -0.20 -0.18 0.08 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.0056 0.0056 0.0057 0.0075 0.0091 0.0109 0.0099 -9.05%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.54 0.37 0.56 0.96 0.64 1.32 1.33 -
P/RPS 0.38 0.27 0.36 0.59 0.33 0.61 0.74 -10.50%
P/EPS 90.91 -18.61 -1.79 -3.07 -2.31 11.18 10.37 43.57%
EY 1.10 -5.37 -55.92 -32.61 -43.27 8.95 9.64 -30.34%
DY 0.00 0.00 0.00 0.00 0.00 1.14 1.13 -
P/NAPS 0.67 0.47 0.67 0.81 0.45 0.78 0.86 -4.07%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 25/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.66 0.41 0.50 1.77 0.65 1.17 1.06 -
P/RPS 0.47 0.30 0.32 1.08 0.33 0.54 0.59 -3.71%
P/EPS 111.11 -20.62 -1.60 -5.65 -2.35 9.91 8.26 54.18%
EY 0.90 -4.85 -62.63 -17.68 -42.61 10.09 12.10 -35.13%
DY 0.00 0.00 0.00 0.00 0.00 1.28 1.42 -
P/NAPS 0.82 0.52 0.60 1.50 0.46 0.69 0.68 3.16%

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