[TWSPLNT] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -40.54%
YoY- 170.0%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 95,539 30,942 16,182 17,577 15,178 11,520 10,437 44.60%
PBT 293 -6,350 1,964 5,569 2,196 -227 -80 -
Tax -1,072 2,215 -1,405 -115 -176 227 80 -
NP -779 -4,135 559 5,454 2,020 0 0 -
-
NP to SH -203 -4,135 559 5,454 2,020 -146 -447 -12.32%
-
Tax Rate 365.87% - 71.54% 2.07% 8.01% - - -
Total Cost 96,318 35,077 15,623 12,123 13,158 11,520 10,437 44.80%
-
Net Worth 1,078,437 1,198,089 412,062 387,058 389,571 410,422 375,160 19.23%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,078,437 1,198,089 412,062 387,058 389,571 410,422 375,160 19.23%
NOSH 507,500 530,128 159,714 159,941 160,317 162,222 159,642 21.24%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -0.82% -13.36% 3.45% 31.03% 13.31% 0.00% 0.00% -
ROE -0.02% -0.35% 0.14% 1.41% 0.52% -0.04% -0.12% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 18.83 5.84 10.13 10.99 9.47 7.10 6.54 19.26%
EPS -0.04 -0.78 0.35 3.41 1.26 -0.09 -0.28 -27.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.125 2.26 2.58 2.42 2.43 2.53 2.35 -1.66%
Adjusted Per Share Value based on latest NOSH - 159,941
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 15.22 4.93 2.58 2.80 2.42 1.83 1.66 44.64%
EPS -0.03 -0.66 0.09 0.87 0.32 -0.02 -0.07 -13.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7176 1.9082 0.6563 0.6165 0.6205 0.6537 0.5975 19.23%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.00 1.44 0.93 1.28 0.85 1.15 0.77 -
P/RPS 10.62 24.67 9.18 11.65 8.98 16.19 11.78 -1.71%
P/EPS -5,000.00 -184.62 265.71 37.54 67.46 -1,277.78 -275.00 62.12%
EY -0.02 -0.54 0.38 2.66 1.48 -0.08 -0.36 -38.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.64 0.36 0.53 0.35 0.45 0.33 19.05%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 15/06/06 25/05/05 25/05/04 28/05/03 23/05/02 21/05/01 -
Price 2.30 1.52 0.85 1.12 0.90 1.36 0.77 -
P/RPS 12.22 26.04 8.39 10.19 9.51 19.15 11.78 0.61%
P/EPS -5,750.00 -194.87 242.86 32.84 71.43 -1,511.11 -275.00 65.94%
EY -0.02 -0.51 0.41 3.04 1.40 -0.07 -0.36 -38.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.67 0.33 0.46 0.37 0.54 0.33 21.83%

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