[TWSPLNT] YoY Quarter Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 336.5%
YoY- -90.71%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 35,610 23,103 20,608 15,135 12,911 15,084 21,244 -0.54%
PBT 1,260 -69,522 1,990 2,701 36,770 5,125 7,320 1.88%
Tax 1,584 10,905 -3,709 286 -4,629 -2,574 -1,459 -
NP 2,844 -58,617 -1,719 2,987 32,141 2,551 5,861 0.77%
-
NP to SH 2,844 -58,617 -1,719 2,987 32,141 2,551 5,861 0.77%
-
Tax Rate -125.71% - 186.38% -10.59% 12.59% 50.22% 19.93% -
Total Cost 32,766 81,720 22,327 12,148 -19,230 12,533 15,383 -0.80%
-
Net Worth 412,220 399,229 393,602 407,206 406,362 386,661 368,314 -0.11%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 4,793 - - - - - - -100.00%
Div Payout % 168.54% - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 412,220 399,229 393,602 407,206 406,362 386,661 368,314 -0.11%
NOSH 159,775 158,424 160,654 160,317 159,985 160,440 160,136 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.99% -253.72% -8.34% 19.74% 248.94% 16.91% 27.59% -
ROE 0.69% -14.68% -0.44% 0.73% 7.91% 0.66% 1.59% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 22.29 14.58 12.83 9.44 8.07 9.40 13.27 -0.54%
EPS 1.78 -37.00 -1.07 1.87 20.09 1.59 3.66 0.76%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.58 2.52 2.45 2.54 2.54 2.41 2.30 -0.12%
Adjusted Per Share Value based on latest NOSH - 160,317
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 5.67 3.68 3.28 2.41 2.06 2.40 3.38 -0.54%
EPS 0.45 -9.34 -0.27 0.48 5.12 0.41 0.93 0.77%
DPS 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.6566 0.6359 0.6269 0.6486 0.6472 0.6158 0.5866 -0.11%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.28 1.12 1.55 1.03 0.83 1.19 0.00 -
P/RPS 5.74 7.68 12.08 10.91 10.28 12.66 0.00 -100.00%
P/EPS 71.91 -3.03 -144.86 55.28 4.13 74.84 0.00 -100.00%
EY 1.39 -33.04 -0.69 1.81 24.20 1.34 0.00 -100.00%
DY 2.34 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.50 0.44 0.63 0.41 0.33 0.49 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 17/11/05 22/11/04 14/11/03 29/11/02 27/11/01 22/11/00 26/11/99 -
Price 1.23 1.12 1.40 1.05 0.98 1.14 0.00 -
P/RPS 5.52 7.68 10.91 11.12 12.14 12.13 0.00 -100.00%
P/EPS 69.10 -3.03 -130.84 56.36 4.88 71.70 0.00 -100.00%
EY 1.45 -33.04 -0.76 1.77 20.50 1.39 0.00 -100.00%
DY 2.44 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.48 0.44 0.57 0.41 0.39 0.47 0.00 -100.00%

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