[TWSPLNT] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -101.07%
YoY- 95.09%
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 183,386 133,008 194,409 95,539 30,942 16,182 17,577 47.79%
PBT 39,844 -11,755 68,098 293 -6,350 1,964 5,569 38.79%
Tax -12,636 -97 -19,388 -1,072 2,215 -1,405 -115 118.77%
NP 27,208 -11,852 48,710 -779 -4,135 559 5,454 30.70%
-
NP to SH 24,943 -9,432 43,856 -203 -4,135 559 5,454 28.82%
-
Tax Rate 31.71% - 28.47% 365.87% - 71.54% 2.07% -
Total Cost 156,178 144,860 145,699 96,318 35,077 15,623 12,123 53.07%
-
Net Worth 1,668,913 1,593,190 1,278,278 1,078,437 1,198,089 412,062 387,058 27.56%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,668,913 1,593,190 1,278,278 1,078,437 1,198,089 412,062 387,058 27.56%
NOSH 629,873 628,800 529,022 507,500 530,128 159,714 159,941 25.65%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 14.84% -8.91% 25.06% -0.82% -13.36% 3.45% 31.03% -
ROE 1.49% -0.59% 3.43% -0.02% -0.35% 0.14% 1.41% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 29.11 21.15 36.75 18.83 5.84 10.13 10.99 17.61%
EPS 3.96 -1.50 8.29 -0.04 -0.78 0.35 3.41 2.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6496 2.5337 2.4163 2.125 2.26 2.58 2.42 1.52%
Adjusted Per Share Value based on latest NOSH - 507,500
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 29.21 21.18 30.96 15.22 4.93 2.58 2.80 47.79%
EPS 3.97 -1.50 6.99 -0.03 -0.66 0.09 0.87 28.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6581 2.5375 2.0359 1.7176 1.9082 0.6563 0.6165 27.56%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.65 1.42 3.24 2.00 1.44 0.93 1.28 -
P/RPS 5.67 6.71 8.82 10.62 24.67 9.18 11.65 -11.30%
P/EPS 41.67 -94.67 39.08 -5,000.00 -184.62 265.71 37.54 1.75%
EY 2.40 -1.06 2.56 -0.02 -0.54 0.38 2.66 -1.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 1.34 0.94 0.64 0.36 0.53 2.64%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 22/05/09 22/05/08 24/05/07 15/06/06 25/05/05 25/05/04 -
Price 1.52 2.09 4.10 2.30 1.52 0.85 1.12 -
P/RPS 5.22 9.88 11.16 12.22 26.04 8.39 10.19 -10.54%
P/EPS 38.38 -139.33 49.46 -5,750.00 -194.87 242.86 32.84 2.63%
EY 2.61 -0.72 2.02 -0.02 -0.51 0.41 3.04 -2.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.82 1.70 1.08 0.67 0.33 0.46 3.63%

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