[TWL] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 98.82%
YoY- -266.29%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 15,844 12,101 11,360 12,945 17,229 15,576 25,095 -7.37%
PBT 1,330 -11 205 1 218 597 1,957 -6.23%
Tax -401 -115 -160 -149 -129 -468 -791 -10.70%
NP 929 -126 45 -148 89 129 1,166 -3.71%
-
NP to SH 930 -126 45 -148 89 129 1,166 -3.69%
-
Tax Rate 30.15% - 78.05% 14,900.00% 59.17% 78.39% 40.42% -
Total Cost 14,915 12,227 11,315 13,093 17,140 15,447 23,929 -7.57%
-
Net Worth 36,221 34,402 37,259 45,031 57,522 68,531 63,091 -8.83%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 36,221 34,402 37,259 45,031 57,522 68,531 63,091 -8.83%
NOSH 44,075 43,448 44,999 39,999 40,454 40,312 39,931 1.65%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.86% -1.04% 0.40% -1.14% 0.52% 0.83% 4.65% -
ROE 2.57% -0.37% 0.12% -0.33% 0.15% 0.19% 1.85% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 35.95 27.85 25.24 32.36 42.59 38.64 62.85 -8.88%
EPS 2.11 -0.29 0.10 -0.37 0.22 0.32 2.92 -5.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8218 0.7918 0.828 1.1258 1.4219 1.70 1.58 -10.31%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 0.25 0.19 0.18 0.21 0.28 0.25 0.40 -7.53%
EPS 0.01 0.00 0.00 0.00 0.00 0.00 0.02 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0058 0.0055 0.006 0.0072 0.0092 0.011 0.0101 -8.82%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.78 0.41 0.44 1.01 0.69 1.25 0.83 -
P/RPS 2.17 1.47 1.74 3.12 1.62 3.24 1.32 8.63%
P/EPS 36.97 -141.38 440.00 -272.97 313.64 390.63 28.42 4.47%
EY 2.71 -0.71 0.23 -0.37 0.32 0.26 3.52 -4.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.52 0.53 0.90 0.49 0.74 0.53 10.21%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 30/05/06 27/05/05 27/05/04 11/07/03 31/05/02 28/05/01 -
Price 0.60 0.41 0.34 0.79 0.84 1.12 0.90 -
P/RPS 1.67 1.47 1.35 2.44 1.97 2.90 1.43 2.61%
P/EPS 28.44 -141.38 340.00 -213.51 381.82 350.00 30.82 -1.32%
EY 3.52 -0.71 0.29 -0.47 0.26 0.29 3.24 1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.52 0.41 0.70 0.59 0.66 0.57 4.20%

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