[TWL] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 15.87%
YoY- -124.65%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,085 17,526 1,283 719 3,979 9,528 18,893 -26.04%
PBT 261 2,569 -4,566 -3,136 -1,665 -1,821 -348 -
Tax -21 -2,287 -97 -701 -100 -10 188 -
NP 240 282 -4,663 -3,837 -1,765 -1,831 -160 -
-
NP to SH 240 282 -4,141 -3,965 -1,765 -1,831 -160 -
-
Tax Rate 8.05% 89.02% - - - - - -
Total Cost 2,845 17,244 5,946 4,556 5,744 11,359 19,053 -27.14%
-
Net Worth 78,857 75,199 8,451 23,644 31,690 35,678 37,361 13.24%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 78,857 75,199 8,451 23,644 31,690 35,678 37,361 13.24%
NOSH 342,857 313,333 35,212 45,470 44,014 44,014 46,666 39.38%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.78% 1.61% -363.45% -533.66% -44.36% -19.22% -0.85% -
ROE 0.30% 0.38% -49.00% -16.77% -5.57% -5.13% -0.43% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.90 5.59 3.64 1.58 9.04 21.65 40.49 -46.94%
EPS 0.07 0.09 -11.76 -8.72 -4.01 -4.16 0.04 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.24 0.52 0.72 0.8106 0.8006 -18.75%
Adjusted Per Share Value based on latest NOSH - 45,470
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.05 0.28 0.02 0.01 0.06 0.15 0.30 -25.79%
EPS 0.00 0.00 -0.07 -0.06 -0.03 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0126 0.012 0.0014 0.0038 0.0051 0.0057 0.006 13.14%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.31 0.12 0.14 0.28 0.24 0.60 0.54 -
P/RPS 34.45 2.15 3.84 17.71 2.65 2.77 1.33 71.92%
P/EPS 442.86 133.33 -1.19 -3.21 -5.99 -14.42 -157.50 -
EY 0.23 0.75 -84.00 -31.14 -16.71 -6.93 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.50 0.58 0.54 0.33 0.74 0.67 12.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.235 0.14 0.16 0.22 0.29 0.60 0.66 -
P/RPS 26.12 2.50 4.39 13.91 3.21 2.77 1.63 58.71%
P/EPS 335.71 155.56 -1.36 -2.52 -7.23 -14.42 -192.50 -
EY 0.30 0.64 -73.50 -39.64 -13.83 -6.93 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.58 0.67 0.42 0.40 0.74 0.82 3.70%

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