[TWSPLNT] QoQ TTM Result on 31-Dec-2004 [#4]

Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 14.41%
YoY- -490.47%
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 20,726 43,829 67,842 85,419 86,122 83,627 79,503 -59.15%
PBT -369 -69,891 -60,019 -54,450 -49,049 22,463 18,762 -
Tax 9,021 19,926 18,743 18,628 7,195 -7,419 -6,154 -
NP 8,652 -49,965 -41,276 -35,822 -41,854 15,044 12,608 -22.18%
-
NP to SH 8,652 -49,965 -41,276 -35,822 -41,854 15,044 12,608 -22.18%
-
Tax Rate - - - - - 33.03% 32.80% -
Total Cost 12,074 93,794 109,118 121,241 127,976 68,583 66,895 -68.02%
-
Net Worth 319,550 317,058 319,428 412,609 399,229 393,645 387,058 -11.98%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 3,200 3,200 3,200 3,200 1,599 -
Div Payout % - - 0.00% 0.00% 0.00% 21.27% 12.68% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 319,550 317,058 319,428 412,609 399,229 393,645 387,058 -11.98%
NOSH 159,775 158,529 159,714 159,926 158,424 160,018 159,941 -0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 41.74% -114.00% -60.84% -41.94% -48.60% 17.99% 15.86% -
ROE 2.71% -15.76% -12.92% -8.68% -10.48% 3.82% 3.26% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.97 27.65 42.48 53.41 54.36 52.26 49.71 -59.13%
EPS 5.42 -31.52 -25.84 -22.40 -26.42 9.40 7.88 -22.06%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 1.00 -
NAPS 2.00 2.00 2.00 2.58 2.52 2.46 2.42 -11.92%
Adjusted Per Share Value based on latest NOSH - 159,926
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.30 6.98 10.81 13.60 13.72 13.32 12.66 -59.16%
EPS 1.38 -7.96 -6.57 -5.71 -6.67 2.40 2.01 -22.15%
DPS 0.00 0.00 0.51 0.51 0.51 0.51 0.25 -
NAPS 0.509 0.505 0.5088 0.6572 0.6359 0.627 0.6165 -11.98%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.28 0.97 0.93 1.06 1.12 1.15 1.28 -
P/RPS 9.87 3.51 2.19 1.98 2.06 2.20 2.58 144.40%
P/EPS 23.64 -3.08 -3.60 -4.73 -4.24 12.23 16.24 28.41%
EY 4.23 -32.49 -27.79 -21.13 -23.59 8.18 6.16 -22.14%
DY 0.00 0.00 2.15 1.89 1.79 1.74 0.78 -
P/NAPS 0.64 0.49 0.47 0.41 0.44 0.47 0.53 13.38%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 22/08/05 25/05/05 22/02/05 22/11/04 01/09/04 25/05/04 -
Price 1.23 1.12 0.85 1.00 1.12 1.12 1.12 -
P/RPS 9.48 4.05 2.00 1.87 2.06 2.14 2.25 160.63%
P/EPS 22.71 -3.55 -3.29 -4.46 -4.24 11.91 14.21 36.65%
EY 4.40 -28.14 -30.40 -22.40 -23.59 8.39 7.04 -26.87%
DY 0.00 0.00 2.35 2.00 1.79 1.79 0.89 -
P/NAPS 0.62 0.56 0.43 0.39 0.44 0.46 0.46 21.99%

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