[TWSPLNT] QoQ Quarter Result on 31-Mar-2004 [#1]

Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 108.17%
YoY- 170.0%
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 20,726 23,103 24,013 17,577 21,429 20,608 19,889 2.77%
PBT -369 -69,522 9,872 5,569 5,032 1,990 6,171 -
Tax 9,021 10,905 -1,183 -115 -2,412 -3,709 82 2163.46%
NP 8,652 -58,617 8,689 5,454 2,620 -1,719 6,253 24.04%
-
NP to SH 8,652 -58,617 8,689 5,454 2,620 -1,719 6,253 24.04%
-
Tax Rate - - 11.98% 2.07% 47.93% 186.38% -1.33% -
Total Cost 12,074 81,720 15,324 12,123 18,809 22,327 13,636 -7.75%
-
Net Worth 412,609 399,229 393,645 387,058 384,578 393,602 393,411 3.21%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 3,200 - - - - -
Div Payout % - - 36.83% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 412,609 399,229 393,645 387,058 384,578 393,602 393,411 3.21%
NOSH 159,926 158,424 160,018 159,941 160,240 160,654 159,923 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 41.74% -253.72% 36.18% 31.03% 12.23% -8.34% 31.44% -
ROE 2.10% -14.68% 2.21% 1.41% 0.68% -0.44% 1.59% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.96 14.58 15.01 10.99 13.37 12.83 12.44 2.75%
EPS 5.41 -37.00 5.43 3.41 1.64 -1.07 3.91 24.04%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.52 2.46 2.42 2.40 2.45 2.46 3.21%
Adjusted Per Share Value based on latest NOSH - 159,941
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.30 3.68 3.82 2.80 3.41 3.28 3.17 2.70%
EPS 1.38 -9.34 1.38 0.87 0.42 -0.27 1.00 23.83%
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.00 -
NAPS 0.6572 0.6359 0.627 0.6165 0.6125 0.6269 0.6266 3.21%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.06 1.12 1.15 1.28 1.22 1.55 0.95 -
P/RPS 8.18 7.68 7.66 11.65 9.12 12.08 7.64 4.63%
P/EPS 19.59 -3.03 21.18 37.54 74.62 -144.86 24.30 -13.32%
EY 5.10 -33.04 4.72 2.66 1.34 -0.69 4.12 15.21%
DY 0.00 0.00 1.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.47 0.53 0.51 0.63 0.39 3.37%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 22/11/04 01/09/04 25/05/04 27/02/04 14/11/03 27/08/03 -
Price 1.00 1.12 1.12 1.12 1.36 1.40 1.25 -
P/RPS 7.72 7.68 7.46 10.19 10.17 10.91 10.05 -16.05%
P/EPS 18.48 -3.03 20.63 32.84 83.18 -130.84 31.97 -30.49%
EY 5.41 -33.04 4.85 3.04 1.20 -0.76 3.13 43.78%
DY 0.00 0.00 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.46 0.46 0.57 0.57 0.51 -16.30%

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