[TWL] YoY TTM 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- -77.61%
YoY- -10.99%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 62,205 59,904 66,263 65,299 77,833 88,050 71,045 -2.18%
PBT 332 -1,055 -10,441 -15,466 -12,461 5,686 7,308 -40.25%
Tax -71 182 -2,935 2,948 1,183 -1,418 -2,632 -45.22%
NP 261 -873 -13,376 -12,518 -11,278 4,268 4,676 -38.16%
-
NP to SH 261 -873 -13,376 -12,518 -11,278 4,268 4,676 -38.16%
-
Tax Rate 21.39% - - - - 24.94% 36.02% -
Total Cost 61,944 60,777 79,639 77,817 89,111 83,782 66,369 -1.14%
-
Net Worth 37,361 34,315 36,306 39,999 52,824 39,999 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 -
Div Payout % - - - - - - 12.83% -
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 39,999 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 0.42% -1.46% -20.19% -19.17% -14.49% 4.85% 6.58% -
ROE 0.70% -2.54% -36.84% -31.30% -21.35% 10.67% 7.59% -
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 133.30 136.21 155.19 163.25 194.49 220.13 177.61 -4.66%
EPS 0.56 -1.99 -31.33 -31.30 -28.18 10.67 11.69 -39.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.8006 0.7803 0.8503 1.00 1.32 1.00 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 0.99 0.96 1.06 1.04 1.24 1.41 1.14 -2.32%
EPS 0.00 -0.01 -0.21 -0.20 -0.18 0.07 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.006 0.0055 0.0058 0.0064 0.0084 0.0064 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 0.41 0.27 0.36 0.59 0.33 0.60 0.75 -9.57%
P/EPS 96.55 -18.64 -1.79 -3.07 -2.27 12.37 11.38 42.78%
EY 1.04 -5.37 -55.94 -32.60 -44.03 8.08 8.79 -29.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.13 -
P/NAPS 0.67 0.47 0.66 0.96 0.48 1.32 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 0.50 0.30 0.32 1.08 0.33 0.53 0.60 -2.99%
P/EPS 118.01 -20.65 -1.60 -5.66 -2.31 10.97 9.07 53.33%
EY 0.85 -4.84 -62.65 -17.68 -43.36 9.12 11.03 -34.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
P/NAPS 0.82 0.53 0.59 1.77 0.49 1.17 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