[TWSPLNT] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -94.8%
YoY- -91.08%
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,433,800 919,720 733,544 532,032 777,636 382,156 123,768 64.21%
PBT 42,036 302,676 159,376 -47,020 272,392 1,172 -25,400 -
Tax -39,456 -86,580 -50,544 -388 -77,552 -4,288 8,860 -
NP 2,580 216,096 108,832 -47,408 194,840 -3,116 -16,540 -
-
NP to SH 17,348 194,512 99,772 -37,728 175,424 -812 -16,540 -
-
Tax Rate 93.86% 28.60% 31.71% - 28.47% 365.87% - -
Total Cost 2,431,220 703,624 624,712 579,440 582,796 385,272 140,308 60.79%
-
Net Worth 2,156,431 1,865,918 1,668,913 1,593,190 1,278,278 1,078,437 1,198,089 10.28%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 2,156,431 1,865,918 1,668,913 1,593,190 1,278,278 1,078,437 1,198,089 10.28%
NOSH 628,550 629,081 629,873 628,800 529,022 507,500 530,128 2.87%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.11% 23.50% 14.84% -8.91% 25.06% -0.82% -13.36% -
ROE 0.80% 10.42% 5.98% -2.37% 13.72% -0.08% -1.38% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 387.21 146.20 116.46 84.61 146.99 75.30 23.35 59.62%
EPS 2.76 30.92 15.84 -6.00 33.16 -0.16 -3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4308 2.9661 2.6496 2.5337 2.4163 2.125 2.26 7.19%
Adjusted Per Share Value based on latest NOSH - 628,550
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 387.64 146.49 116.83 84.74 123.86 60.87 19.71 64.22%
EPS 2.76 30.98 15.89 -6.01 27.94 -0.13 -2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4346 2.9719 2.6581 2.5375 2.0359 1.7176 1.9082 10.28%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.81 3.16 1.65 1.42 3.24 2.00 1.44 -
P/RPS 1.24 2.16 1.42 1.68 2.20 2.66 6.17 -23.44%
P/EPS 174.28 10.22 10.42 -23.67 9.77 -1,250.00 -46.15 -
EY 0.57 9.78 9.60 -4.23 10.23 -0.08 -2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.07 0.62 0.56 1.34 0.94 0.64 13.92%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 19/05/11 21/05/10 22/05/09 22/05/08 24/05/07 15/06/06 -
Price 5.42 3.82 1.52 2.09 4.10 2.30 1.52 -
P/RPS 1.40 2.61 1.31 2.47 2.79 3.05 6.51 -22.57%
P/EPS 196.38 12.35 9.60 -34.83 12.36 -1,437.50 -48.72 -
EY 0.51 8.09 10.42 -2.87 8.09 -0.07 -2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.29 0.57 0.82 1.70 1.08 0.67 15.35%

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