[TWL] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -62.37%
YoY- 100.0%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,303 7,195 8,666 16,934 13,247 15,048 15,555 -27.25%
PBT -762 1,377 -2,050 659 123 746 219 -
Tax -12 -288 -100 -269 52 157 -100 -29.75%
NP -774 1,089 -2,150 390 175 903 119 -
-
NP to SH -774 1,089 -1,841 350 175 903 119 -
-
Tax Rate - 20.92% - 40.82% -42.28% -21.05% 45.66% -
Total Cost 3,077 6,106 10,816 16,544 13,072 14,145 15,436 -23.56%
-
Net Worth 113,021 33,352 29,048 33,670 34,816 36,111 48,683 15.06%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 113,021 33,352 29,048 33,670 34,816 36,111 48,683 15.06%
NOSH 43,977 46,975 37,725 39,325 43,749 44,048 42,499 0.57%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -33.61% 15.14% -24.81% 2.30% 1.32% 6.00% 0.77% -
ROE -0.68% 3.27% -6.34% 1.04% 0.50% 2.50% 0.24% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.24 15.32 22.97 43.06 30.28 34.16 36.60 -27.66%
EPS -1.76 2.48 -4.88 0.89 0.40 2.05 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 0.71 0.77 0.8562 0.7958 0.8198 1.1455 14.40%
Adjusted Per Share Value based on latest NOSH - 39,325
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.04 0.12 0.14 0.27 0.21 0.24 0.25 -26.30%
EPS -0.01 0.02 -0.03 0.01 0.00 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0181 0.0053 0.0046 0.0054 0.0056 0.0058 0.0078 15.05%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.22 0.22 0.42 0.61 0.41 0.37 0.73 -
P/RPS 4.20 1.44 1.83 1.42 1.35 1.08 1.99 13.25%
P/EPS -12.50 9.49 -8.61 68.54 102.50 18.05 260.71 -
EY -8.00 10.54 -11.62 1.46 0.98 5.54 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.31 0.55 0.71 0.52 0.45 0.64 -27.87%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 28/08/08 30/08/07 29/08/06 29/08/05 26/08/04 -
Price 0.12 0.21 0.37 0.68 0.44 0.38 0.62 -
P/RPS 2.29 1.37 1.61 1.58 1.45 1.11 1.69 5.19%
P/EPS -6.82 9.06 -7.58 76.40 110.00 18.54 221.43 -
EY -14.67 11.04 -13.19 1.31 0.91 5.39 0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.30 0.48 0.79 0.55 0.46 0.54 -32.72%

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