[TWSPLNT] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 52.11%
YoY- -89.69%
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 104,812 85,419 77,104 57,331 47,565 58,031 94,157 -0.11%
PBT -275 -54,452 15,388 2,247 35,715 10,327 37,829 -
Tax -2,373 18,630 -6,216 781 -6,339 -6,093 -2,335 -0.01%
NP -2,648 -35,822 9,172 3,028 29,376 4,234 35,494 -
-
NP to SH -2,648 -35,822 9,172 3,028 29,376 4,234 35,494 -
-
Tax Rate - - 40.40% -34.76% 17.75% 59.00% 6.17% -
Total Cost 107,460 121,241 67,932 54,303 18,189 53,797 58,663 -0.64%
-
Net Worth 430,698 412,776 384,167 405,335 404,799 376,487 371,241 -0.15%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 4,785 3,199 - - 1,599 - - -100.00%
Div Payout % 0.00% 0.00% - - 5.45% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 430,698 412,776 384,167 405,335 404,799 376,487 371,241 -0.15%
NOSH 159,518 159,991 160,069 160,211 159,999 160,207 160,017 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -2.53% -41.94% 11.90% 5.28% 61.76% 7.30% 37.70% -
ROE -0.61% -8.68% 2.39% 0.75% 7.26% 1.12% 9.56% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 65.71 53.39 48.17 35.78 29.73 36.22 58.84 -0.11%
EPS -1.66 -22.39 5.73 1.89 18.36 2.65 22.18 -
DPS 3.00 2.00 0.00 0.00 1.00 0.00 0.00 -100.00%
NAPS 2.70 2.58 2.40 2.53 2.53 2.35 2.32 -0.16%
Adjusted Per Share Value based on latest NOSH - 159,886
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 16.69 13.60 12.28 9.13 7.58 9.24 15.00 -0.11%
EPS -0.42 -5.71 1.46 0.48 4.68 0.67 5.65 -
DPS 0.76 0.51 0.00 0.00 0.25 0.00 0.00 -100.00%
NAPS 0.686 0.6574 0.6119 0.6456 0.6447 0.5996 0.5913 -0.15%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.12 1.06 1.22 1.02 0.96 0.95 0.00 -
P/RPS 1.70 1.99 2.53 2.85 3.23 2.62 0.00 -100.00%
P/EPS -67.47 -4.73 21.29 53.97 5.23 35.95 0.00 -100.00%
EY -1.48 -21.12 4.70 1.85 19.13 2.78 0.00 -100.00%
DY 2.68 1.89 0.00 0.00 1.04 0.00 0.00 -100.00%
P/NAPS 0.41 0.41 0.51 0.40 0.38 0.40 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 22/02/05 27/02/04 28/02/03 28/02/02 23/02/01 28/02/00 -
Price 1.31 1.00 1.36 0.95 1.00 0.92 2.49 -
P/RPS 1.99 1.87 2.82 2.65 3.36 2.54 4.23 0.80%
P/EPS -78.92 -4.47 23.73 50.26 5.45 34.81 11.23 -
EY -1.27 -22.39 4.21 1.99 18.36 2.87 8.91 -
DY 2.29 2.00 0.00 0.00 1.00 0.00 0.00 -100.00%
P/NAPS 0.49 0.39 0.57 0.38 0.40 0.39 1.07 0.83%

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