[TWSCORP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 32.4%
YoY- -120.73%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 734,808 310,270 1,449,173 1,070,751 714,422 316,316 1,244,841 -29.70%
PBT -3,996 -16,997 -4,934 27,346 3,005 873 151,644 -
Tax -20,558 -9,414 -30,918 -23,825 -17,073 -9,846 -95,218 -64.11%
NP -24,554 -26,411 -35,852 3,521 -14,068 -8,973 56,426 -
-
NP to SH -24,590 -23,612 -48,485 -11,244 -16,632 -8,973 56,426 -
-
Tax Rate - - - 87.12% 568.15% 1,127.84% 62.79% -
Total Cost 759,362 336,681 1,485,025 1,067,230 728,490 325,289 1,188,415 -25.87%
-
Net Worth 1,369,569 1,364,387 1,233,661 1,243,086 1,239,613 1,240,018 1,812,415 -17.07%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,369,569 1,364,387 1,233,661 1,243,086 1,239,613 1,240,018 1,812,415 -17.07%
NOSH 622,531 623,007 623,061 624,666 622,921 623,124 622,823 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -3.34% -8.51% -2.47% 0.33% -1.97% -2.84% 4.53% -
ROE -1.80% -1.73% -3.93% -0.90% -1.34% -0.72% 3.11% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 118.04 49.80 232.59 171.41 114.69 50.76 199.87 -29.67%
EPS -3.95 -3.79 -7.78 -1.80 -2.67 -1.44 9.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.19 1.98 1.99 1.99 1.99 2.91 -17.05%
Adjusted Per Share Value based on latest NOSH - 626,511
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 66.42 28.04 130.99 96.78 64.58 28.59 112.52 -29.69%
EPS -2.22 -2.13 -4.38 -1.02 -1.50 -0.81 5.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2379 1.2332 1.1151 1.1236 1.1205 1.1208 1.6382 -17.08%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.65 0.71 0.60 0.69 0.60 0.74 0.64 -
P/RPS 0.55 1.43 0.26 0.40 0.52 1.46 0.32 43.62%
P/EPS -16.46 -18.73 -7.71 -38.33 -22.47 -51.39 7.06 -
EY -6.08 -5.34 -12.97 -2.61 -4.45 -1.95 14.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.30 0.35 0.30 0.37 0.22 23.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 08/06/06 28/02/06 29/11/05 30/08/05 26/05/05 25/02/05 -
Price 0.70 0.67 0.65 0.61 0.69 0.65 0.75 -
P/RPS 0.59 1.35 0.28 0.36 0.60 1.28 0.38 34.19%
P/EPS -17.72 -17.68 -8.35 -33.89 -25.84 -45.14 8.28 -
EY -5.64 -5.66 -11.97 -2.95 -3.87 -2.22 12.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.33 0.31 0.35 0.33 0.26 14.89%

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