[TWSCORP] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 305.85%
YoY- 1285.57%
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 316,316 1,244,841 938,549 606,467 288,456 1,149,538 820,685 -47.00%
PBT 873 151,644 131,610 70,558 28,442 -22,961 49,981 -93.25%
Tax -9,846 -95,218 -77,360 -53,557 -24,253 -47,362 -45,645 -63.99%
NP -8,973 56,426 54,250 17,001 4,189 -70,323 4,336 -
-
NP to SH -8,973 56,426 54,250 17,001 4,189 -70,323 -4,336 62.32%
-
Tax Rate 1,127.84% 62.79% 58.78% 75.90% 85.27% - 91.32% -
Total Cost 325,289 1,188,415 884,299 589,466 284,267 1,219,861 816,349 -45.82%
-
Net Worth 1,240,018 1,812,415 822,158 759,751 744,016 741,330 737,120 41.40%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,240,018 1,812,415 822,158 759,751 744,016 741,330 737,120 41.40%
NOSH 623,124 622,823 622,847 622,747 625,223 622,967 619,428 0.39%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -2.84% 4.53% 5.78% 2.80% 1.45% -6.12% 0.53% -
ROE -0.72% 3.11% 6.60% 2.24% 0.56% -9.49% -0.59% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 50.76 199.87 150.69 97.39 46.14 184.53 132.49 -47.21%
EPS -1.44 9.06 8.71 2.73 0.67 -11.29 -0.70 61.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 2.91 1.32 1.22 1.19 1.19 1.19 40.84%
Adjusted Per Share Value based on latest NOSH - 621,941
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.59 112.52 84.83 54.82 26.07 103.90 74.18 -47.00%
EPS -0.81 5.10 4.90 1.54 0.38 -6.36 -0.39 62.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1208 1.6382 0.7431 0.6867 0.6725 0.6701 0.6663 41.39%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.74 0.64 0.49 0.50 0.75 0.62 0.77 -
P/RPS 1.46 0.32 0.33 0.51 1.63 0.34 0.58 84.94%
P/EPS -51.39 7.06 5.63 18.32 111.94 -5.49 -110.00 -39.76%
EY -1.95 14.16 17.78 5.46 0.89 -18.21 -0.91 66.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.22 0.37 0.41 0.63 0.52 0.65 -31.29%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 25/02/05 30/11/04 30/08/04 27/05/04 26/02/04 20/11/03 -
Price 0.65 0.75 0.69 0.47 0.55 0.69 0.67 -
P/RPS 1.28 0.38 0.46 0.48 1.19 0.37 0.51 84.57%
P/EPS -45.14 8.28 7.92 17.22 82.09 -6.11 -95.71 -39.38%
EY -2.22 12.08 12.62 5.81 1.22 -16.36 -1.04 65.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.26 0.52 0.39 0.46 0.58 0.56 -29.68%

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