[TWSPLNT] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 101.56%
YoY- -89.75%
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 194,409 95,539 30,942 16,182 17,577 15,178 11,520 60.08%
PBT 68,098 293 -6,350 1,964 5,569 2,196 -227 -
Tax -19,388 -1,072 2,215 -1,405 -115 -176 227 -
NP 48,710 -779 -4,135 559 5,454 2,020 0 -
-
NP to SH 43,856 -203 -4,135 559 5,454 2,020 -146 -
-
Tax Rate 28.47% 365.87% - 71.54% 2.07% 8.01% - -
Total Cost 145,699 96,318 35,077 15,623 12,123 13,158 11,520 52.58%
-
Net Worth 1,278,278 1,078,437 1,198,089 412,062 387,058 389,571 410,422 20.82%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,278,278 1,078,437 1,198,089 412,062 387,058 389,571 410,422 20.82%
NOSH 529,022 507,500 530,128 159,714 159,941 160,317 162,222 21.75%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 25.06% -0.82% -13.36% 3.45% 31.03% 13.31% 0.00% -
ROE 3.43% -0.02% -0.35% 0.14% 1.41% 0.52% -0.04% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 36.75 18.83 5.84 10.13 10.99 9.47 7.10 31.48%
EPS 8.29 -0.04 -0.78 0.35 3.41 1.26 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4163 2.125 2.26 2.58 2.42 2.43 2.53 -0.76%
Adjusted Per Share Value based on latest NOSH - 159,714
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 30.96 15.22 4.93 2.58 2.80 2.42 1.83 60.15%
EPS 6.99 -0.03 -0.66 0.09 0.87 0.32 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0359 1.7176 1.9082 0.6563 0.6165 0.6205 0.6537 20.82%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.24 2.00 1.44 0.93 1.28 0.85 1.15 -
P/RPS 8.82 10.62 24.67 9.18 11.65 8.98 16.19 -9.61%
P/EPS 39.08 -5,000.00 -184.62 265.71 37.54 67.46 -1,277.78 -
EY 2.56 -0.02 -0.54 0.38 2.66 1.48 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.94 0.64 0.36 0.53 0.35 0.45 19.92%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 24/05/07 15/06/06 25/05/05 25/05/04 28/05/03 23/05/02 -
Price 4.10 2.30 1.52 0.85 1.12 0.90 1.36 -
P/RPS 11.16 12.22 26.04 8.39 10.19 9.51 19.15 -8.59%
P/EPS 49.46 -5,750.00 -194.87 242.86 32.84 71.43 -1,511.11 -
EY 2.02 -0.02 -0.51 0.41 3.04 1.40 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.08 0.67 0.33 0.46 0.37 0.54 21.04%

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