[TWSPLNT] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -63.95%
YoY- 21703.94%
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 229,930 183,386 133,008 194,409 95,539 30,942 16,182 55.59%
PBT 75,669 39,844 -11,755 68,098 293 -6,350 1,964 83.72%
Tax -21,645 -12,636 -97 -19,388 -1,072 2,215 -1,405 57.70%
NP 54,024 27,208 -11,852 48,710 -779 -4,135 559 114.14%
-
NP to SH 48,628 24,943 -9,432 43,856 -203 -4,135 559 110.42%
-
Tax Rate 28.60% 31.71% - 28.47% 365.87% - 71.54% -
Total Cost 175,906 156,178 144,860 145,699 96,318 35,077 15,623 49.68%
-
Net Worth 1,865,918 1,668,913 1,593,190 1,278,278 1,078,437 1,198,089 412,062 28.60%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,865,918 1,668,913 1,593,190 1,278,278 1,078,437 1,198,089 412,062 28.60%
NOSH 629,081 629,873 628,800 529,022 507,500 530,128 159,714 25.65%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 23.50% 14.84% -8.91% 25.06% -0.82% -13.36% 3.45% -
ROE 2.61% 1.49% -0.59% 3.43% -0.02% -0.35% 0.14% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 36.55 29.11 21.15 36.75 18.83 5.84 10.13 23.83%
EPS 7.73 3.96 -1.50 8.29 -0.04 -0.78 0.35 67.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9661 2.6496 2.5337 2.4163 2.125 2.26 2.58 2.35%
Adjusted Per Share Value based on latest NOSH - 529,022
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 36.62 29.21 21.18 30.96 15.22 4.93 2.58 55.57%
EPS 7.75 3.97 -1.50 6.99 -0.03 -0.66 0.09 110.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9719 2.6581 2.5375 2.0359 1.7176 1.9082 0.6563 28.60%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 3.16 1.65 1.42 3.24 2.00 1.44 0.93 -
P/RPS 8.65 5.67 6.71 8.82 10.62 24.67 9.18 -0.98%
P/EPS 40.88 41.67 -94.67 39.08 -5,000.00 -184.62 265.71 -26.78%
EY 2.45 2.40 -1.06 2.56 -0.02 -0.54 0.38 36.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.62 0.56 1.34 0.94 0.64 0.36 19.89%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 19/05/11 21/05/10 22/05/09 22/05/08 24/05/07 15/06/06 25/05/05 -
Price 3.82 1.52 2.09 4.10 2.30 1.52 0.85 -
P/RPS 10.45 5.22 9.88 11.16 12.22 26.04 8.39 3.72%
P/EPS 49.42 38.38 -139.33 49.46 -5,750.00 -194.87 242.86 -23.29%
EY 2.02 2.61 -0.72 2.02 -0.02 -0.51 0.41 30.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.57 0.82 1.70 1.08 0.67 0.33 25.49%

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