[TWSPLNT] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -6.17%
YoY- 593.81%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 40,121 24,986 11,520 47,565 33,364 20,453 10,437 145.19%
PBT 962 -1,739 -227 35,715 37,393 622 -80 -
Tax 531 1,739 227 -6,339 -6,084 -622 80 252.77%
NP 1,493 0 0 29,376 31,309 0 0 -
-
NP to SH 1,493 -1,409 -146 29,376 31,309 -832 -447 -
-
Tax Rate -55.20% - - 17.75% 16.27% 100.00% - -
Total Cost 38,628 24,986 11,520 18,189 2,055 20,453 10,437 139.07%
-
Net Worth 407,657 403,486 410,422 404,799 406,361 374,399 375,160 5.68%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 1,599 - - - -
Div Payout % - - - 5.45% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 407,657 403,486 410,422 404,799 406,361 374,399 375,160 5.68%
NOSH 160,495 160,113 162,222 159,999 159,984 160,000 159,642 0.35%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.72% 0.00% 0.00% 61.76% 93.84% 0.00% 0.00% -
ROE 0.37% -0.35% -0.04% 7.26% 7.70% -0.22% -0.12% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 25.00 15.61 7.10 29.73 20.85 12.78 6.54 144.27%
EPS 0.93 -0.88 -0.09 18.36 19.57 -0.52 -0.28 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.54 2.52 2.53 2.53 2.54 2.34 2.35 5.31%
Adjusted Per Share Value based on latest NOSH - 159,752
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 6.39 3.98 1.83 7.58 5.31 3.26 1.66 145.41%
EPS 0.24 -0.22 -0.02 4.68 4.99 -0.13 -0.07 -
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.6493 0.6426 0.6537 0.6447 0.6472 0.5963 0.5975 5.69%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.03 1.25 1.15 0.96 0.83 0.77 0.77 -
P/RPS 4.12 8.01 16.19 3.23 3.98 6.02 11.78 -50.32%
P/EPS 110.72 -142.05 -1,277.78 5.23 4.24 -148.08 -275.00 -
EY 0.90 -0.70 -0.08 19.13 23.58 -0.68 -0.36 -
DY 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.45 0.38 0.33 0.33 0.33 15.55%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 22/08/02 23/05/02 28/02/02 27/11/01 29/08/01 21/05/01 -
Price 1.05 1.34 1.36 1.00 0.98 1.08 0.77 -
P/RPS 4.20 8.59 19.15 3.36 4.70 8.45 11.78 -49.68%
P/EPS 112.87 -152.27 -1,511.11 5.45 5.01 -207.69 -275.00 -
EY 0.89 -0.66 -0.07 18.36 19.97 -0.48 -0.36 -
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.53 0.54 0.40 0.39 0.46 0.33 15.55%

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