[TWSPLNT] YoY Annualized 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- 137.85%
YoY- 170.0%
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 382,156 123,768 64,728 70,308 60,712 46,080 41,748 44.60%
PBT 1,172 -25,400 7,856 22,276 8,784 -908 -320 -
Tax -4,288 8,860 -5,620 -460 -704 908 320 -
NP -3,116 -16,540 2,236 21,816 8,080 0 0 -
-
NP to SH -812 -16,540 2,236 21,816 8,080 -584 -1,788 -12.32%
-
Tax Rate 365.87% - 71.54% 2.07% 8.01% - - -
Total Cost 385,272 140,308 62,492 48,492 52,632 46,080 41,748 44.80%
-
Net Worth 1,078,437 1,198,089 412,062 387,058 389,571 410,422 375,160 19.23%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,078,437 1,198,089 412,062 387,058 389,571 410,422 375,160 19.23%
NOSH 507,500 530,128 159,714 159,941 160,317 162,222 159,642 21.24%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -0.82% -13.36% 3.45% 31.03% 13.31% 0.00% 0.00% -
ROE -0.08% -1.38% 0.54% 5.64% 2.07% -0.14% -0.48% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 75.30 23.35 40.53 43.96 37.87 28.41 26.15 19.26%
EPS -0.16 -3.12 1.40 13.64 5.04 -0.36 -1.12 -27.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.125 2.26 2.58 2.42 2.43 2.53 2.35 -1.66%
Adjusted Per Share Value based on latest NOSH - 159,941
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 60.87 19.71 10.31 11.20 9.67 7.34 6.65 44.60%
EPS -0.13 -2.63 0.36 3.47 1.29 -0.09 -0.28 -11.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7176 1.9082 0.6563 0.6165 0.6205 0.6537 0.5975 19.23%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.00 1.44 0.93 1.28 0.85 1.15 0.77 -
P/RPS 2.66 6.17 2.29 2.91 2.24 4.05 2.94 -1.65%
P/EPS -1,250.00 -46.15 66.43 9.38 16.87 -319.44 -68.75 62.12%
EY -0.08 -2.17 1.51 10.66 5.93 -0.31 -1.45 -38.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.64 0.36 0.53 0.35 0.45 0.33 19.05%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 15/06/06 25/05/05 25/05/04 28/05/03 23/05/02 21/05/01 -
Price 2.30 1.52 0.85 1.12 0.90 1.36 0.77 -
P/RPS 3.05 6.51 2.10 2.55 2.38 4.79 2.94 0.61%
P/EPS -1,437.50 -48.72 60.71 8.21 17.86 -377.78 -68.75 65.94%
EY -0.07 -2.05 1.65 12.18 5.60 -0.26 -1.45 -39.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.67 0.33 0.46 0.37 0.54 0.33 21.83%

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