[TWL] YoY 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- -81.85%
YoY- -282.98%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 18,893 17,661 18,195 21,604 22,803 8,090 19,808 -0.78%
PBT -348 -1,182 -282 -8,578 -1,955 1,760 1,418 -
Tax 188 83 -4,174 1,175 22 -200 -738 -
NP -160 -1,099 -4,456 -7,403 -1,933 1,560 680 -
-
NP to SH -160 -1,099 -4,456 -7,403 -1,933 1,560 680 -
-
Tax Rate - - - - - 11.36% 52.05% -
Total Cost 19,053 18,760 22,651 29,007 24,736 6,530 19,128 -0.06%
-
Net Worth 37,361 34,315 36,306 39,999 52,824 68,000 61,599 -7.99%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 599 599 -
Div Payout % - - - - - 38.46% 88.24% -
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 37,361 34,315 36,306 39,999 52,824 68,000 61,599 -7.99%
NOSH 46,666 43,977 42,698 39,999 40,018 39,999 39,999 2.60%
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 -0.85% -6.22% -24.49% -34.27% -8.48% 19.28% 3.43% -
ROE -0.43% -3.20% -12.27% -18.51% -3.66% 2.29% 1.10% -
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 40.49 40.16 42.61 54.01 56.98 20.23 49.52 -3.29%
EPS 0.04 -2.50 -10.43 -18.51 -4.83 3.90 1.70 -46.45%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 0.8006 0.7803 0.8503 1.00 1.32 1.70 1.54 -10.32%
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 0.30 0.28 0.29 0.35 0.37 0.13 0.32 -1.06%
EPS 0.00 -0.02 -0.07 -0.12 -0.03 0.03 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.006 0.0055 0.0058 0.0064 0.0085 0.0109 0.0099 -8.00%
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 1.33 0.92 1.31 1.78 1.12 6.53 2.69 -11.07%
P/EPS -157.50 -14.81 -5.37 -5.19 -13.25 33.85 78.24 -
EY -0.63 -6.75 -18.64 -19.28 -7.55 2.95 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 1.14 1.13 -
P/NAPS 0.67 0.47 0.66 0.96 0.48 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 1.63 1.02 1.17 3.28 1.14 5.78 2.14 -4.43%
P/EPS -192.50 -16.41 -4.79 -9.56 -13.46 30.00 62.35 -
EY -0.52 -6.10 -20.87 -10.46 -7.43 3.33 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 1.28 1.42 -
P/NAPS 0.82 0.53 0.59 1.77 0.49 0.69 0.69 2.91%

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