[TWS] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 108.54%
YoY- 624.45%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 465,660 412,725 382,549 337,408 286,297 265,112 290,795 -0.49%
PBT 21,630 52,988 52,775 28,439 -163 24,518 40,747 0.67%
Tax -11,464 -16,025 -14,634 -8,730 163 -6,184 -2,369 -1.66%
NP 10,166 36,963 38,141 19,709 0 18,334 38,378 1.42%
-
NP to SH 12,295 36,963 38,141 19,709 -3,758 18,334 38,378 1.21%
-
Tax Rate 53.00% 30.24% 27.73% 30.70% - 25.22% 5.81% -
Total Cost 455,494 375,762 344,408 317,699 286,297 246,778 252,417 -0.62%
-
Net Worth 948,048 936,672 889,729 876,442 872,684 861,246 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - 11,282 19,724 -
Div Payout % - - - - - 61.54% 51.40% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 948,048 936,672 889,729 876,442 872,684 861,246 0 -100.00%
NOSH 296,265 296,415 296,576 296,375 295,905 282,061 281,776 -0.05%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 2.18% 8.96% 9.97% 5.84% 0.00% 6.92% 13.20% -
ROE 1.30% 3.95% 4.29% 2.25% -0.43% 2.13% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 157.18 139.24 128.99 113.84 96.75 93.99 103.20 -0.44%
EPS 4.15 12.47 12.87 6.65 -1.27 6.50 13.62 1.27%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 7.00 -
NAPS 3.20 3.16 3.00 2.9572 2.9492 3.0534 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 296,473
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 157.07 139.22 129.04 113.81 96.57 89.43 98.09 -0.49%
EPS 4.15 12.47 12.87 6.65 -1.27 6.18 12.95 1.21%
DPS 0.00 0.00 0.00 0.00 0.00 3.81 6.65 -
NAPS 3.1979 3.1595 3.0012 2.9564 2.9437 2.9051 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.52 2.68 2.03 2.00 1.92 2.45 0.00 -
P/RPS 1.60 1.92 1.57 1.76 1.98 2.61 0.00 -100.00%
P/EPS 60.72 21.49 15.78 30.08 -151.18 37.69 0.00 -100.00%
EY 1.65 4.65 6.34 3.33 -0.66 2.65 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.63 0.00 -
P/NAPS 0.79 0.85 0.68 0.68 0.65 0.80 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 17/08/05 20/08/04 27/08/03 22/08/02 29/08/01 28/08/00 - -
Price 2.55 2.66 2.38 1.99 2.05 2.40 0.00 -
P/RPS 1.62 1.91 1.85 1.75 2.12 2.55 0.00 -100.00%
P/EPS 61.45 21.33 18.51 29.92 -161.42 36.92 0.00 -100.00%
EY 1.63 4.69 5.40 3.34 -0.62 2.71 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.80 0.84 0.79 0.67 0.70 0.79 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