[TWSCORP] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 47.93%
YoY- -47.85%
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 370,260 438,264 1,519,817 1,469,616 1,241,080 1,449,173 1,427,668 -59.36%
PBT 46,008 -3,273 57,264 -7,992 -67,988 -4,934 36,461 16.78%
Tax 11,288 8,792 -46,052 -41,116 -37,656 -30,918 -31,766 -
NP 57,296 5,519 11,212 -49,108 -105,644 -35,852 4,694 430.94%
-
NP to SH 31,864 -10,554 -13,237 -49,180 -94,448 -48,485 -14,992 -
-
Tax Rate -24.53% - 80.42% - - - 87.12% -
Total Cost 312,964 432,745 1,508,605 1,518,724 1,346,724 1,485,025 1,422,973 -63.59%
-
Net Worth 1,359,323 1,357,961 1,392,417 1,369,569 1,364,387 1,233,661 1,243,086 6.14%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,359,323 1,357,961 1,392,417 1,369,569 1,364,387 1,233,661 1,243,086 6.14%
NOSH 622,343 624,522 624,402 622,531 623,007 623,061 624,666 -0.24%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 15.47% 1.26% 0.74% -3.34% -8.51% -2.47% 0.33% -
ROE 2.34% -0.78% -0.95% -3.59% -6.92% -3.93% -1.21% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 59.49 70.18 243.40 236.07 199.21 232.59 228.55 -59.26%
EPS 5.12 -1.70 -2.12 -7.90 -15.16 -7.78 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1842 2.1744 2.23 2.20 2.19 1.98 1.99 6.41%
Adjusted Per Share Value based on latest NOSH - 611,250
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 33.47 39.61 137.37 132.84 112.18 130.99 129.04 -59.36%
EPS 2.88 -0.95 -1.20 -4.45 -8.54 -4.38 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2287 1.2274 1.2586 1.2379 1.2332 1.1151 1.1236 6.14%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.88 0.77 0.69 0.65 0.71 0.60 0.69 -
P/RPS 1.48 1.10 0.28 0.28 0.36 0.26 0.30 190.07%
P/EPS 17.19 -45.56 -32.55 -8.23 -4.68 -7.71 -28.75 -
EY 5.82 -2.19 -3.07 -12.15 -21.35 -12.97 -3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.31 0.30 0.32 0.30 0.35 9.31%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 29/11/06 30/08/06 08/06/06 28/02/06 29/11/05 -
Price 1.40 0.93 0.84 0.70 0.67 0.65 0.61 -
P/RPS 2.35 1.33 0.35 0.30 0.34 0.28 0.27 323.68%
P/EPS 27.34 -55.03 -39.62 -8.86 -4.42 -8.35 -25.42 -
EY 3.66 -1.82 -2.52 -11.29 -22.63 -11.97 -3.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.43 0.38 0.32 0.31 0.33 0.31 62.20%

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