[TWL] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 32.22%
YoY- 14.45%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 60,973 60,438 69,672 66,498 64,640 98,248 67,948 -1.78%
PBT -502 -155 -18,737 -8,843 -9,193 5,791 6,531 -
Tax -176 -4,075 2,414 1,795 955 -1,950 -1,892 -32.67%
NP -678 -4,230 -16,323 -7,048 -8,238 3,841 4,639 -
-
NP to SH -678 -4,230 -16,323 -7,048 -8,238 3,841 4,639 -
-
Tax Rate - - - - - 33.67% 28.97% -
Total Cost 61,651 64,668 85,995 73,546 72,878 94,407 63,309 -0.44%
-
Net Worth 35,195 35,364 39,883 50,755 58,383 65,199 62,852 -9.20%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - 599 1,397 -
Div Payout % - - - - - 15.62% 30.13% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 35,195 35,364 39,883 50,755 58,383 65,199 62,852 -9.20%
NOSH 43,764 44,024 42,724 39,990 39,988 39,999 40,033 1.49%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -1.11% -7.00% -23.43% -10.60% -12.74% 3.91% 6.83% -
ROE -1.93% -11.96% -40.93% -13.89% -14.11% 5.89% 7.38% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 139.32 137.28 163.07 166.29 161.64 245.62 169.73 -3.23%
EPS -1.55 -9.61 -38.21 -17.62 -20.60 9.60 11.59 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 3.50 -
NAPS 0.8042 0.8033 0.9335 1.2692 1.46 1.63 1.57 -10.54%
Adjusted Per Share Value based on latest NOSH - 39,990
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 0.98 0.97 1.11 1.06 1.03 1.57 1.09 -1.75%
EPS -0.01 -0.07 -0.26 -0.11 -0.13 0.06 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.02 -
NAPS 0.0056 0.0057 0.0064 0.0081 0.0093 0.0104 0.0101 -9.35%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.50 0.38 0.61 0.88 0.80 1.02 1.51 -
P/RPS 0.36 0.28 0.37 0.53 0.49 0.42 0.89 -13.99%
P/EPS -32.27 -3.95 -1.60 -4.99 -3.88 10.62 13.03 -
EY -3.10 -25.29 -62.63 -20.03 -25.75 9.41 7.67 -
DY 0.00 0.00 0.00 0.00 0.00 1.47 2.32 -
P/NAPS 0.62 0.47 0.65 0.69 0.55 0.63 0.96 -7.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 21/11/03 29/11/02 16/11/01 23/11/00 -
Price 0.57 0.35 0.70 0.84 0.75 1.41 1.79 -
P/RPS 0.41 0.25 0.43 0.51 0.46 0.57 1.05 -14.50%
P/EPS -36.79 -3.64 -1.83 -4.77 -3.64 14.68 15.45 -
EY -2.72 -27.45 -54.58 -20.98 -27.47 6.81 6.47 -
DY 0.00 0.00 0.00 0.00 0.00 1.06 1.96 -
P/NAPS 0.71 0.44 0.75 0.66 0.51 0.87 1.14 -7.58%

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