[TWSCORP] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 67.36%
YoY- 114.62%
Quarter Report
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 123,109 567,145 433,181 247,081 125,242 474,180 348,212 -50.03%
PBT 16,578 155,679 67,362 38,893 21,897 -6,586 39,913 -44.36%
Tax -4,233 -21,320 -9,685 -9,379 -4,622 -14,594 -12,875 -52.39%
NP 12,345 134,359 57,677 29,514 17,275 -21,180 27,038 -40.73%
-
NP to SH 11,948 131,175 54,745 28,149 16,819 -21,497 26,463 -41.17%
-
Tax Rate 25.53% 13.69% 14.38% 24.11% 21.11% - 32.26% -
Total Cost 110,764 432,786 375,504 217,567 107,967 495,360 321,174 -50.85%
-
Net Worth 1,102,941 1,924,054 1,847,173 1,816,990 1,810,144 1,772,827 1,827,607 -28.60%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,514 5,528 - - - - - -
Div Payout % 46.16% 4.21% - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,102,941 1,924,054 1,847,173 1,816,990 1,810,144 1,772,827 1,827,607 -28.60%
NOSH 1,102,941 1,105,778 1,105,959 1,103,882 1,106,513 1,103,465 1,107,238 -0.25%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.03% 23.69% 13.31% 11.95% 13.79% -4.47% 7.76% -
ROE 1.08% 6.82% 2.96% 1.55% 0.93% -1.21% 1.45% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.16 51.29 39.17 22.38 11.32 42.97 31.45 -49.90%
EPS 1.08 11.86 4.95 2.55 1.52 -1.95 2.39 -41.14%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.74 1.6702 1.646 1.6359 1.6066 1.6506 -28.42%
Adjusted Per Share Value based on latest NOSH - 1,100,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.13 51.26 39.15 22.33 11.32 42.86 31.47 -50.02%
EPS 1.08 11.86 4.95 2.54 1.52 -1.94 2.39 -41.14%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9969 1.7391 1.6696 1.6423 1.6362 1.6024 1.6519 -28.60%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.99 0.90 0.87 0.56 0.60 0.60 0.62 -
P/RPS 8.87 1.75 2.22 2.50 5.30 1.40 1.97 172.92%
P/EPS 91.39 7.59 17.58 21.96 39.47 -30.80 25.94 131.71%
EY 1.09 13.18 5.69 4.55 2.53 -3.25 3.85 -56.91%
DY 0.51 0.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.52 0.52 0.34 0.37 0.37 0.38 89.44%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 26/11/10 27/08/10 19/05/10 23/02/10 30/11/09 -
Price 0.99 0.85 0.84 0.76 0.64 0.61 0.61 -
P/RPS 8.87 1.66 2.14 3.40 5.65 1.42 1.94 175.72%
P/EPS 91.39 7.17 16.97 29.80 42.11 -31.31 25.52 134.25%
EY 1.09 13.96 5.89 3.36 2.38 -3.19 3.92 -57.43%
DY 0.51 0.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.49 0.50 0.46 0.39 0.38 0.37 92.84%

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