[TWSCORP] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -453.38%
YoY- 94.72%
Quarter Report
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 606,467 288,456 1,149,538 820,685 541,283 275,011 1,081,036 -32.00%
PBT 70,558 28,442 -22,961 49,981 37,177 5,602 -155,725 -
Tax -53,557 -24,253 -47,362 -45,645 -35,950 -22,088 -17,784 108.68%
NP 17,001 4,189 -70,323 4,336 1,227 -16,486 -173,509 -
-
NP to SH 17,001 4,189 -70,323 -4,336 1,227 -16,486 -173,509 -
-
Tax Rate 75.90% 85.27% - 91.32% 96.70% 394.29% - -
Total Cost 589,466 284,267 1,219,861 816,349 540,056 291,497 1,254,545 -39.58%
-
Net Worth 759,751 744,016 741,330 737,120 785,279 790,083 816,221 -4.67%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 759,751 744,016 741,330 737,120 785,279 790,083 816,221 -4.67%
NOSH 622,747 625,223 622,967 619,428 613,499 622,113 623,070 -0.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.80% 1.45% -6.12% 0.53% 0.23% -5.99% -16.05% -
ROE 2.24% 0.56% -9.49% -0.59% 0.16% -2.09% -21.26% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 97.39 46.14 184.53 132.49 88.23 44.21 173.50 -31.97%
EPS 2.73 0.67 -11.29 -0.70 0.20 -2.65 -27.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.19 1.19 1.19 1.28 1.27 1.31 -4.63%
Adjusted Per Share Value based on latest NOSH - 625,056
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 54.82 26.07 103.90 74.18 48.93 24.86 97.71 -31.99%
EPS 1.54 0.38 -6.36 -0.39 0.11 -1.49 -15.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6867 0.6725 0.6701 0.6663 0.7098 0.7141 0.7378 -4.67%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.50 0.75 0.62 0.77 0.82 0.75 0.57 -
P/RPS 0.51 1.63 0.34 0.58 0.93 1.70 0.33 33.70%
P/EPS 18.32 111.94 -5.49 -110.00 410.00 -28.30 -2.05 -
EY 5.46 0.89 -18.21 -0.91 0.24 -3.53 -48.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.63 0.52 0.65 0.64 0.59 0.44 -4.60%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 27/05/04 26/02/04 20/11/03 28/08/03 28/05/03 27/02/03 -
Price 0.47 0.55 0.69 0.67 0.82 0.79 0.73 -
P/RPS 0.48 1.19 0.37 0.51 0.93 1.79 0.42 9.31%
P/EPS 17.22 82.09 -6.11 -95.71 410.00 -29.81 -2.62 -
EY 5.81 1.22 -16.36 -1.04 0.24 -3.35 -38.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.58 0.56 0.64 0.62 0.56 -21.44%

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