[TWSCORP] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 1.84%
YoY- -229.07%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 997,098 1,001,392 1,015,583 1,013,528 970,214 952,284 1,036,271 -2.54%
PBT -77,474 -73,128 -19,988 20,693 14,500 -13,588 71,007 -
Tax 77,474 73,128 19,988 -20,693 -14,500 13,588 -66,074 -
NP 0 0 0 0 0 0 4,933 -
-
NP to SH -119,714 -114,376 -95,939 -49,153 -50,076 -65,556 4,933 -
-
Tax Rate - - - 100.00% 100.00% - 93.05% -
Total Cost 997,098 1,001,392 1,015,583 1,013,528 970,214 952,284 1,031,338 -2.23%
-
Net Worth 1,027,721 1,052,807 1,083,986 1,058,623 1,077,505 1,096,754 1,160,759 -7.81%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 1,027,721 1,052,807 1,083,986 1,058,623 1,077,505 1,096,754 1,160,759 -7.81%
NOSH 622,861 622,962 622,980 622,719 622,835 623,155 620,727 0.22%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.48% -
ROE -11.65% -10.86% -8.85% -4.64% -4.65% -5.98% 0.42% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 160.08 160.75 163.02 162.76 155.77 152.82 166.94 -2.76%
EPS -19.22 -18.36 -15.40 -7.89 -8.04 -10.52 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.69 1.74 1.70 1.73 1.76 1.87 -8.02%
Adjusted Per Share Value based on latest NOSH - 622,473
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 90.13 90.51 91.80 91.61 87.70 86.07 93.67 -2.54%
EPS -10.82 -10.34 -8.67 -4.44 -4.53 -5.93 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9289 0.9516 0.9798 0.9569 0.9739 0.9913 1.0492 -7.81%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.03 0.92 0.70 0.65 0.69 0.79 0.87 -
P/RPS 0.64 0.57 0.43 0.40 0.44 0.52 0.52 14.89%
P/EPS -5.36 -5.01 -4.55 -8.23 -8.58 -7.51 109.47 -
EY -18.66 -19.96 -22.00 -12.14 -11.65 -13.32 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.54 0.40 0.38 0.40 0.45 0.47 20.34%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 30/05/02 28/02/02 29/11/01 30/08/01 31/05/01 27/02/01 -
Price 0.80 1.08 0.77 0.69 0.76 0.74 0.82 -
P/RPS 0.50 0.67 0.47 0.42 0.49 0.48 0.49 1.35%
P/EPS -4.16 -5.88 -5.00 -8.74 -9.45 -7.03 103.18 -
EY -24.02 -17.00 -20.00 -11.44 -10.58 -14.22 0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.64 0.44 0.41 0.44 0.42 0.44 5.98%

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