[TWL] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 138.5%
YoY- 129.9%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 11,128 23,015 57,473 62,205 59,904 66,263 65,299 -25.52%
PBT -7,745 -3,150 1,847 332 -1,055 -10,441 -15,466 -10.87%
Tax -707 -617 -950 -71 182 -2,935 2,948 -
NP -8,452 -3,767 897 261 -873 -13,376 -12,518 -6.33%
-
NP to SH -8,580 -3,569 792 261 -873 -13,376 -12,518 -6.09%
-
Tax Rate - - 51.43% 21.39% - - - -
Total Cost 19,580 26,782 56,576 61,944 60,777 79,639 77,817 -20.52%
-
Net Worth 23,644 31,690 35,678 37,361 34,315 36,306 39,999 -8.38%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 23,644 31,690 35,678 37,361 34,315 36,306 39,999 -8.38%
NOSH 45,470 44,014 44,014 46,666 43,977 42,698 39,999 2.15%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -75.95% -16.37% 1.56% 0.42% -1.46% -20.19% -19.17% -
ROE -36.29% -11.26% 2.22% 0.70% -2.54% -36.84% -31.30% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 24.47 52.29 130.58 133.30 136.21 155.19 163.25 -27.09%
EPS -18.87 -8.11 1.80 0.56 -1.99 -31.33 -31.30 -8.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.72 0.8106 0.8006 0.7803 0.8503 1.00 -10.31%
Adjusted Per Share Value based on latest NOSH - 46,666
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.18 0.37 0.92 1.00 0.96 1.06 1.05 -25.44%
EPS -0.14 -0.06 0.01 0.00 -0.01 -0.21 -0.20 -5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0038 0.0051 0.0057 0.006 0.0055 0.0058 0.0064 -8.31%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.28 0.24 0.60 0.54 0.37 0.56 0.96 -
P/RPS 1.14 0.46 0.46 0.41 0.27 0.36 0.59 11.59%
P/EPS -1.48 -2.96 33.34 96.55 -18.64 -1.79 -3.07 -11.44%
EY -67.39 -33.79 3.00 1.04 -5.37 -55.94 -32.60 12.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.33 0.74 0.67 0.47 0.66 0.96 -9.13%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 25/02/05 27/02/04 -
Price 0.22 0.29 0.60 0.66 0.41 0.50 1.77 -
P/RPS 0.90 0.55 0.46 0.50 0.30 0.32 1.08 -2.99%
P/EPS -1.17 -3.58 33.34 118.01 -20.65 -1.60 -5.66 -23.08%
EY -85.77 -27.96 3.00 0.85 -4.84 -62.65 -17.68 30.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.74 0.82 0.53 0.59 1.77 -21.30%

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