[TWSPLNT] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
15-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -56.16%
YoY- -839.71%
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 133,008 194,409 95,539 30,942 16,182 17,577 15,178 43.53%
PBT -11,755 68,098 293 -6,350 1,964 5,569 2,196 -
Tax -97 -19,388 -1,072 2,215 -1,405 -115 -176 -9.44%
NP -11,852 48,710 -779 -4,135 559 5,454 2,020 -
-
NP to SH -9,432 43,856 -203 -4,135 559 5,454 2,020 -
-
Tax Rate - 28.47% 365.87% - 71.54% 2.07% 8.01% -
Total Cost 144,860 145,699 96,318 35,077 15,623 12,123 13,158 49.09%
-
Net Worth 1,593,190 1,278,278 1,078,437 1,198,089 412,062 387,058 389,571 26.43%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,593,190 1,278,278 1,078,437 1,198,089 412,062 387,058 389,571 26.43%
NOSH 628,800 529,022 507,500 530,128 159,714 159,941 160,317 25.55%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -8.91% 25.06% -0.82% -13.36% 3.45% 31.03% 13.31% -
ROE -0.59% 3.43% -0.02% -0.35% 0.14% 1.41% 0.52% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 21.15 36.75 18.83 5.84 10.13 10.99 9.47 14.31%
EPS -1.50 8.29 -0.04 -0.78 0.35 3.41 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5337 2.4163 2.125 2.26 2.58 2.42 2.43 0.69%
Adjusted Per Share Value based on latest NOSH - 530,128
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 21.18 30.96 15.22 4.93 2.58 2.80 2.42 43.50%
EPS -1.50 6.99 -0.03 -0.66 0.09 0.87 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5375 2.0359 1.7176 1.9082 0.6563 0.6165 0.6205 26.43%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.42 3.24 2.00 1.44 0.93 1.28 0.85 -
P/RPS 6.71 8.82 10.62 24.67 9.18 11.65 8.98 -4.73%
P/EPS -94.67 39.08 -5,000.00 -184.62 265.71 37.54 67.46 -
EY -1.06 2.56 -0.02 -0.54 0.38 2.66 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.34 0.94 0.64 0.36 0.53 0.35 8.14%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 22/05/09 22/05/08 24/05/07 15/06/06 25/05/05 25/05/04 28/05/03 -
Price 2.09 4.10 2.30 1.52 0.85 1.12 0.90 -
P/RPS 9.88 11.16 12.22 26.04 8.39 10.19 9.51 0.63%
P/EPS -139.33 49.46 -5,750.00 -194.87 242.86 32.84 71.43 -
EY -0.72 2.02 -0.02 -0.51 0.41 3.04 1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.70 1.08 0.67 0.33 0.46 0.37 14.16%

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