[TWSPLNT] YoY Quarter Result on 30-Sep-2005 [#3]

Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 627.64%
YoY- 104.85%
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 263,452 194,554 100,532 35,610 23,103 20,608 15,135 60.91%
PBT 71,372 67,975 14,026 1,260 -69,522 1,990 2,701 72.49%
Tax -23,791 -17,736 -5,169 1,584 10,905 -3,709 286 -
NP 47,581 50,239 8,857 2,844 -58,617 -1,719 2,987 58.55%
-
NP to SH 41,780 44,641 9,080 2,844 -58,617 -1,719 2,987 55.16%
-
Tax Rate 33.33% 26.09% 36.85% -125.71% - 186.38% -10.59% -
Total Cost 215,871 144,315 91,675 32,766 81,720 22,327 12,148 61.46%
-
Net Worth 1,340,397 1,165,637 1,203,627 412,220 399,229 393,602 407,206 21.94%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - 4,793 - - - -
Div Payout % - - - 168.54% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,340,397 1,165,637 1,203,627 412,220 399,229 393,602 407,206 21.94%
NOSH 528,860 528,921 527,906 159,775 158,424 160,654 160,317 21.98%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 18.06% 25.82% 8.81% 7.99% -253.72% -8.34% 19.74% -
ROE 3.12% 3.83% 0.75% 0.69% -14.68% -0.44% 0.73% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 49.82 36.78 19.04 22.29 14.58 12.83 9.44 31.91%
EPS 7.90 8.44 1.72 1.78 -37.00 -1.07 1.87 27.11%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.5345 2.2038 2.28 2.58 2.52 2.45 2.54 -0.03%
Adjusted Per Share Value based on latest NOSH - 159,775
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 41.96 30.99 16.01 5.67 3.68 3.28 2.41 60.92%
EPS 6.65 7.11 1.45 0.45 -9.34 -0.27 0.48 54.91%
DPS 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
NAPS 2.1349 1.8565 1.917 0.6566 0.6359 0.6269 0.6486 21.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.86 2.74 1.77 1.28 1.12 1.55 1.03 -
P/RPS 3.73 7.45 9.29 5.74 7.68 12.08 10.91 -16.36%
P/EPS 23.54 32.46 102.91 71.91 -3.03 -144.86 55.28 -13.25%
EY 4.25 3.08 0.97 1.39 -33.04 -0.69 1.81 15.27%
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 0.73 1.24 0.78 0.50 0.44 0.63 0.41 10.08%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 23/11/07 20/11/06 17/11/05 22/11/04 14/11/03 29/11/02 -
Price 1.47 3.40 1.87 1.23 1.12 1.40 1.05 -
P/RPS 2.95 9.24 9.82 5.52 7.68 10.91 11.12 -19.82%
P/EPS 18.61 40.28 108.72 69.10 -3.03 -130.84 56.36 -16.84%
EY 5.37 2.48 0.92 1.45 -33.04 -0.76 1.77 20.29%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.58 1.54 0.82 0.48 0.44 0.57 0.41 5.94%

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