[TWSPLNT] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 111.61%
YoY- 613.03%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,389,404 565,722 376,833 282,313 393,422 237,076 133,577 47.69%
PBT 93,207 213,979 84,333 -12,021 134,648 14,894 -10,170 -
Tax -29,488 -59,605 -27,362 -1,538 -36,920 -6,104 881 -
NP 63,719 154,374 56,971 -13,559 97,728 8,790 -9,289 -
-
NP to SH 62,629 138,711 52,781 -10,288 87,189 8,324 -5,685 -
-
Tax Rate 31.64% 27.86% 32.45% - 27.42% 40.98% - -
Total Cost 1,325,685 411,348 319,862 295,872 295,694 228,286 142,866 44.91%
-
Net Worth 2,184,461 1,948,748 1,671,503 1,560,451 1,298,946 1,123,315 1,200,756 10.47%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 2,184,461 1,948,748 1,671,503 1,560,451 1,298,946 1,123,315 1,200,756 10.47%
NOSH 629,437 629,074 629,094 627,317 529,059 530,191 531,308 2.86%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.59% 27.29% 15.12% -4.80% 24.84% 3.71% -6.95% -
ROE 2.87% 7.12% 3.16% -0.66% 6.71% 0.74% -0.47% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 220.74 89.93 59.90 45.00 74.36 44.72 25.14 43.58%
EPS 9.95 22.05 8.39 -1.64 16.48 1.57 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4705 3.0978 2.657 2.4875 2.4552 2.1187 2.26 7.40%
Adjusted Per Share Value based on latest NOSH - 629,818
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 221.29 90.10 60.02 44.96 62.66 37.76 21.28 47.68%
EPS 9.98 22.09 8.41 -1.64 13.89 1.33 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4792 3.1038 2.6622 2.4854 2.0689 1.7891 1.9125 10.47%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.80 3.79 1.58 1.67 3.98 3.08 1.57 -
P/RPS 2.17 4.21 2.64 3.71 5.35 6.89 6.24 -16.12%
P/EPS 48.24 17.19 18.83 -101.83 24.15 196.18 -146.73 -
EY 2.07 5.82 5.31 -0.98 4.14 0.51 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.22 0.59 0.67 1.62 1.45 0.69 12.23%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 18/08/11 18/08/10 21/08/09 20/08/08 21/08/07 22/08/06 -
Price 4.49 3.49 1.70 1.75 2.45 2.57 1.88 -
P/RPS 2.03 3.88 2.84 3.89 3.29 5.75 7.48 -19.52%
P/EPS 45.13 15.83 20.26 -106.71 14.87 163.69 -175.70 -
EY 2.22 6.32 4.94 -0.94 6.73 0.61 -0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.13 0.64 0.70 1.00 1.21 0.83 7.61%

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