[TWSCORP] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 14.64%
YoY- -159.78%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 310,270 378,422 356,329 398,106 316,316 306,292 332,082 -4.43%
PBT -16,997 -32,280 24,341 2,132 873 20,034 61,052 -
Tax -9,414 -7,093 -6,752 -10,229 -9,846 -17,858 -23,803 -46.15%
NP -26,411 -39,373 17,589 -8,097 -8,973 2,176 37,249 -
-
NP to SH -23,612 -37,241 5,388 -7,659 -8,973 2,176 37,249 -
-
Tax Rate - - 27.74% 479.78% 1,127.84% 89.14% 38.99% -
Total Cost 336,681 417,795 338,740 406,203 325,289 304,116 294,833 9.26%
-
Net Worth 1,364,387 2,191,385 1,246,758 1,239,139 1,240,018 823,114 822,218 40.20%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,364,387 2,191,385 1,246,758 1,239,139 1,240,018 823,114 822,218 40.20%
NOSH 623,007 622,552 626,511 622,682 623,124 623,571 622,892 0.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -8.51% -10.40% 4.94% -2.03% -2.84% 0.71% 11.22% -
ROE -1.73% -1.70% 0.43% -0.62% -0.72% 0.26% 4.53% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 49.80 60.79 56.88 63.93 50.76 49.12 53.31 -4.44%
EPS -3.79 -5.98 0.86 -1.23 -1.44 0.35 5.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 3.52 1.99 1.99 1.99 1.32 1.32 40.18%
Adjusted Per Share Value based on latest NOSH - 622,682
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 28.04 34.20 32.21 35.98 28.59 27.69 30.02 -4.45%
EPS -2.13 -3.37 0.49 -0.69 -0.81 0.20 3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2332 1.9807 1.1269 1.12 1.1208 0.744 0.7432 40.20%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.71 0.60 0.69 0.60 0.74 0.64 0.49 -
P/RPS 1.43 0.99 1.21 0.94 1.46 1.30 0.92 34.21%
P/EPS -18.73 -10.03 80.23 -48.78 -51.39 183.40 8.19 -
EY -5.34 -9.97 1.25 -2.05 -1.95 0.55 12.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.17 0.35 0.30 0.37 0.48 0.37 -9.23%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 08/06/06 28/02/06 29/11/05 30/08/05 26/05/05 25/02/05 30/11/04 -
Price 0.67 0.65 0.61 0.69 0.65 0.75 0.69 -
P/RPS 1.35 1.07 1.07 1.08 1.28 1.53 1.29 3.08%
P/EPS -17.68 -10.87 70.93 -56.10 -45.14 214.93 11.54 -
EY -5.66 -9.20 1.41 -1.78 -2.22 0.47 8.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.18 0.31 0.35 0.33 0.57 0.52 -29.18%

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