[TWSPLNT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 129.71%
YoY- 541.1%
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 656,874 393,422 194,409 652,899 431,630 237,076 95,539 260.30%
PBT 206,020 134,648 68,098 159,231 82,869 14,894 293 7713.43%
Tax -60,711 -36,920 -19,388 -25,976 -23,840 -6,104 -1,072 1363.93%
NP 145,309 97,728 48,710 133,255 59,029 8,790 -779 -
-
NP to SH 128,969 87,189 43,856 121,668 52,965 8,324 -203 -
-
Tax Rate 29.47% 27.42% 28.47% 16.31% 28.77% 40.98% 365.87% -
Total Cost 511,565 295,694 145,699 519,644 372,601 228,286 96,318 203.48%
-
Net Worth 1,341,288 1,298,946 1,278,278 1,234,751 1,166,076 1,123,315 1,078,437 15.60%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 31,753 - - - -
Div Payout % - - - 26.10% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,341,288 1,298,946 1,278,278 1,234,751 1,166,076 1,123,315 1,078,437 15.60%
NOSH 529,212 529,059 529,022 529,232 529,120 530,191 507,500 2.82%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 22.12% 24.84% 25.06% 20.41% 13.68% 3.71% -0.82% -
ROE 9.62% 6.71% 3.43% 9.85% 4.54% 0.74% -0.02% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 124.12 74.36 36.75 123.37 81.57 44.72 18.83 250.35%
EPS 24.37 16.48 8.29 22.99 10.01 1.57 -0.04 -
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.5345 2.4552 2.4163 2.3331 2.2038 2.1187 2.125 12.43%
Adjusted Per Share Value based on latest NOSH - 529,318
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 104.62 62.66 30.96 103.99 68.75 37.76 15.22 260.25%
EPS 20.54 13.89 6.99 19.38 8.44 1.33 -0.03 -
DPS 0.00 0.00 0.00 5.06 0.00 0.00 0.00 -
NAPS 2.1363 2.0689 2.0359 1.9666 1.8572 1.7891 1.7176 15.60%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.86 3.98 3.24 3.98 2.74 3.08 2.00 -
P/RPS 1.50 5.35 8.82 3.23 3.36 6.89 10.62 -72.78%
P/EPS 7.63 24.15 39.08 17.31 27.37 196.18 -5,000.00 -
EY 13.10 4.14 2.56 5.78 3.65 0.51 -0.02 -
DY 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
P/NAPS 0.73 1.62 1.34 1.71 1.24 1.45 0.94 -15.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 20/08/08 22/05/08 25/02/08 23/11/07 21/08/07 24/05/07 -
Price 1.47 2.45 4.10 3.76 3.40 2.57 2.30 -
P/RPS 1.18 3.29 11.16 3.05 4.17 5.75 12.22 -78.86%
P/EPS 6.03 14.87 49.46 16.36 33.97 163.69 -5,750.00 -
EY 16.58 6.73 2.02 6.11 2.94 0.61 -0.02 -
DY 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
P/NAPS 0.58 1.00 1.70 1.61 1.54 1.21 1.08 -33.85%

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