[TWSPLNT] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 2608.73%
YoY- 112.62%
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 86,257 74,233 53,494 44,485 60,604 97,282 0 -100.00%
PBT -72,109 13,808 1,282 49,857 25,404 43,570 0 -100.00%
Tax 12,810 -5,072 708 -8,112 -5,770 -1,910 0 -100.00%
NP -59,298 8,736 1,990 41,745 19,633 41,660 0 -100.00%
-
NP to SH -59,298 8,736 1,990 41,745 19,633 41,660 0 -100.00%
-
Tax Rate - 36.73% -55.23% 16.27% 22.71% 4.38% - -
Total Cost 145,555 65,497 51,504 2,740 40,970 55,622 0 -100.00%
-
Net Worth 400,266 391,581 407,657 406,361 385,730 367,964 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 4,235 - - - - - - -100.00%
Div Payout % 0.00% - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 400,266 391,581 407,657 406,361 385,730 367,964 0 -100.00%
NOSH 158,835 159,829 160,495 159,984 160,054 159,984 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin -68.75% 11.77% 3.72% 93.84% 32.40% 42.82% 0.00% -
ROE -14.81% 2.23% 0.49% 10.27% 5.09% 11.32% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 54.31 46.45 33.33 27.81 37.86 60.81 0.00 -100.00%
EPS -37.33 5.47 1.24 26.09 12.27 26.04 0.00 -100.00%
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.52 2.45 2.54 2.54 2.41 2.30 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 159,985
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 13.74 11.82 8.52 7.09 9.65 15.49 0.00 -100.00%
EPS -9.44 1.39 0.32 6.65 3.13 6.64 0.00 -100.00%
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.6375 0.6237 0.6493 0.6472 0.6144 0.5861 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.12 1.55 1.03 0.83 1.19 0.00 0.00 -
P/RPS 2.06 3.34 3.09 2.98 3.14 0.00 0.00 -100.00%
P/EPS -3.00 28.36 83.04 3.18 9.70 0.00 0.00 -100.00%
EY -33.33 3.53 1.20 31.44 10.31 0.00 0.00 -100.00%
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.44 0.63 0.41 0.33 0.49 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 22/11/04 14/11/03 29/11/02 27/11/01 22/11/00 26/11/99 - -
Price 1.12 1.40 1.05 0.98 1.14 0.00 0.00 -
P/RPS 2.06 3.01 3.15 3.52 3.01 0.00 0.00 -100.00%
P/EPS -3.00 25.61 84.65 3.76 9.29 0.00 0.00 -100.00%
EY -33.33 3.90 1.18 26.63 10.76 0.00 0.00 -100.00%
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.44 0.57 0.41 0.39 0.47 0.00 0.00 -100.00%

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