[TWSPLNT] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 31.26%
YoY- -28525.0%
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 564,626 786,844 474,152 267,154 91,976 83,180 70,134 41.52%
PBT -24,042 269,296 29,788 -20,340 5,002 30,880 16,734 -
Tax -3,076 -73,840 -12,208 1,762 -4,962 -2,594 -190 58.98%
NP -27,118 195,456 17,580 -18,578 40 28,286 16,544 -
-
NP to SH -20,576 174,378 16,648 -11,370 40 28,286 16,544 -
-
Tax Rate - 27.42% 40.98% - 99.20% 8.40% 1.14% -
Total Cost 591,744 591,388 456,572 285,732 91,936 54,894 53,590 49.17%
-
Net Worth 1,560,451 1,298,946 1,123,315 1,200,756 515,999 393,572 393,599 25.77%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - 6,399 - -
Div Payout % - - - - - 22.62% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,560,451 1,298,946 1,123,315 1,200,756 515,999 393,572 393,599 25.77%
NOSH 627,317 529,059 530,191 531,308 200,000 159,988 159,999 25.54%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -4.80% 24.84% 3.71% -6.95% 0.04% 34.01% 23.59% -
ROE -1.32% 13.42% 1.48% -0.95% 0.01% 7.19% 4.20% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 90.01 148.73 89.43 50.28 45.99 51.99 43.83 12.72%
EPS -3.28 32.96 3.14 -2.14 0.02 17.68 10.34 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.4875 2.4552 2.1187 2.26 2.58 2.46 2.46 0.18%
Adjusted Per Share Value based on latest NOSH - 534,482
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 89.93 125.32 75.52 42.55 14.65 13.25 11.17 41.52%
EPS -3.28 27.77 2.65 -1.81 0.01 4.51 2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 1.02 0.00 -
NAPS 2.4854 2.0689 1.7891 1.9125 0.8218 0.6268 0.6269 25.77%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.67 3.98 3.08 1.57 0.97 1.15 0.95 -
P/RPS 1.86 2.68 3.44 3.12 2.11 2.21 2.17 -2.53%
P/EPS -50.91 12.08 98.09 -73.36 4,850.00 6.50 9.19 -
EY -1.96 8.28 1.02 -1.36 0.02 15.37 10.88 -
DY 0.00 0.00 0.00 0.00 0.00 3.48 0.00 -
P/NAPS 0.67 1.62 1.45 0.69 0.38 0.47 0.39 9.42%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 20/08/08 21/08/07 22/08/06 22/08/05 01/09/04 27/08/03 -
Price 1.75 2.45 2.57 1.88 1.12 1.12 1.25 -
P/RPS 1.94 1.65 2.87 3.74 2.44 2.15 2.85 -6.20%
P/EPS -53.35 7.43 81.85 -87.85 5,600.00 6.33 12.09 -
EY -1.87 13.45 1.22 -1.14 0.02 15.79 8.27 -
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.70 1.00 1.21 0.83 0.43 0.46 0.51 5.41%

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