[TWSPLNT] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -37.48%
YoY- -28525.0%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 282,313 393,422 237,076 133,577 45,988 41,590 35,067 41.52%
PBT -12,021 134,648 14,894 -10,170 2,501 15,440 8,367 -
Tax -1,538 -36,920 -6,104 881 -2,481 -1,297 -95 58.98%
NP -13,559 97,728 8,790 -9,289 20 14,143 8,272 -
-
NP to SH -10,288 87,189 8,324 -5,685 20 14,143 8,272 -
-
Tax Rate - 27.42% 40.98% - 99.20% 8.40% 1.14% -
Total Cost 295,872 295,694 228,286 142,866 45,968 27,447 26,795 49.17%
-
Net Worth 1,560,451 1,298,946 1,123,315 1,200,756 515,999 393,572 393,599 25.77%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - 3,199 - -
Div Payout % - - - - - 22.62% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,560,451 1,298,946 1,123,315 1,200,756 515,999 393,572 393,599 25.77%
NOSH 627,317 529,059 530,191 531,308 200,000 159,988 159,999 25.54%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -4.80% 24.84% 3.71% -6.95% 0.04% 34.01% 23.59% -
ROE -0.66% 6.71% 0.74% -0.47% 0.00% 3.59% 2.10% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 45.00 74.36 44.72 25.14 22.99 26.00 21.92 12.72%
EPS -1.64 16.48 1.57 -1.07 0.01 8.84 5.17 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.4875 2.4552 2.1187 2.26 2.58 2.46 2.46 0.18%
Adjusted Per Share Value based on latest NOSH - 534,482
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 44.96 62.66 37.76 21.28 7.32 6.62 5.59 41.50%
EPS -1.64 13.89 1.33 -0.91 0.00 2.25 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.51 0.00 -
NAPS 2.4854 2.0689 1.7891 1.9125 0.8218 0.6268 0.6269 25.77%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.67 3.98 3.08 1.57 0.97 1.15 0.95 -
P/RPS 3.71 5.35 6.89 6.24 4.22 4.42 4.33 -2.54%
P/EPS -101.83 24.15 196.18 -146.73 9,700.00 13.01 18.38 -
EY -0.98 4.14 0.51 -0.68 0.01 7.69 5.44 -
DY 0.00 0.00 0.00 0.00 0.00 1.74 0.00 -
P/NAPS 0.67 1.62 1.45 0.69 0.38 0.47 0.39 9.42%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 20/08/08 21/08/07 22/08/06 22/08/05 01/09/04 27/08/03 -
Price 1.75 2.45 2.57 1.88 1.12 1.12 1.25 -
P/RPS 3.89 3.29 5.75 7.48 4.87 4.31 5.70 -6.16%
P/EPS -106.71 14.87 163.69 -175.70 11,200.00 12.67 24.18 -
EY -0.94 6.73 0.61 -0.57 0.01 7.89 4.14 -
DY 0.00 0.00 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.70 1.00 1.21 0.83 0.43 0.46 0.51 5.41%

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