[TWS] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -87.7%
YoY- 854.27%
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 220,212 193,527 184,054 171,562 132,688 125,396 0 -100.00%
PBT 12,461 28,266 28,593 13,505 36 11,274 0 -100.00%
Tax -5,261 -8,540 -8,511 -4,054 -36 -3,535 0 -100.00%
NP 7,200 19,726 20,082 9,451 0 7,739 0 -100.00%
-
NP to SH 7,200 19,726 20,082 9,451 -1,253 7,739 0 -100.00%
-
Tax Rate 42.22% 30.21% 29.77% 30.02% 100.00% 31.36% - -
Total Cost 213,012 173,801 163,972 162,111 132,688 117,657 0 -100.00%
-
Net Worth 968,888 940,322 870,200 860,189 881,873 856,805 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 968,888 940,322 870,200 860,189 881,873 856,805 0 -100.00%
NOSH 296,296 296,631 296,632 296,269 298,333 281,418 281,747 -0.05%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 3.27% 10.19% 10.91% 5.51% 0.00% 6.17% 0.00% -
ROE 0.74% 2.10% 2.31% 1.10% -0.14% 0.90% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 74.32 65.24 62.05 57.91 44.48 44.56 0.00 -100.00%
EPS 2.43 6.65 6.77 3.19 -0.42 2.75 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.17 2.9336 2.9034 2.956 3.0446 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 296,269
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 74.28 65.28 62.08 57.87 44.76 42.30 0.00 -100.00%
EPS 2.43 6.65 6.77 3.19 -0.42 2.61 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2682 3.1719 2.9353 2.9015 2.9747 2.8901 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 2.74 2.70 1.69 2.12 2.06 2.79 0.00 -
P/RPS 3.69 4.14 2.72 3.66 4.63 6.26 0.00 -100.00%
P/EPS 112.76 40.60 24.96 66.46 -490.48 101.45 0.00 -100.00%
EY 0.89 2.46 4.01 1.50 -0.20 0.99 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.85 0.58 0.73 0.70 0.92 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 24/05/05 25/05/04 28/05/03 23/05/02 01/06/01 24/05/00 - -
Price 2.77 2.64 1.76 2.20 1.90 2.80 0.00 -
P/RPS 3.73 4.05 2.84 3.80 4.27 6.28 0.00 -100.00%
P/EPS 113.99 39.70 26.00 68.97 -452.38 101.82 0.00 -100.00%
EY 0.88 2.52 3.85 1.45 -0.22 0.98 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.60 0.76 0.64 0.92 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