[TWSCORP] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -111.22%
YoY- -80.85%
Quarter Report
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 820,685 541,283 275,011 1,081,036 797,361 498,549 250,348 120.51%
PBT 49,981 37,177 5,602 -155,725 -47,877 -38,737 -18,282 -
Tax -45,645 -35,950 -22,088 -17,784 130,025 38,737 18,282 -
NP 4,336 1,227 -16,486 -173,509 82,148 0 0 -
-
NP to SH -4,336 1,227 -16,486 -173,509 -82,148 -59,857 -28,594 -71.53%
-
Tax Rate 91.32% 96.70% 394.29% - - - - -
Total Cost 816,349 540,056 291,497 1,254,545 715,213 498,549 250,348 119.73%
-
Net Worth 737,120 785,279 790,083 816,221 1,003,183 1,027,721 1,052,807 -21.13%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 737,120 785,279 790,083 816,221 1,003,183 1,027,721 1,052,807 -21.13%
NOSH 619,428 613,499 622,113 623,070 623,095 622,861 622,962 -0.37%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.53% 0.23% -5.99% -16.05% 10.30% 0.00% 0.00% -
ROE -0.59% 0.16% -2.09% -21.26% -8.19% -5.82% -2.72% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 132.49 88.23 44.21 173.50 127.97 80.04 40.19 121.34%
EPS -0.70 0.20 -2.65 -27.85 -13.19 -9.61 -4.59 -71.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.28 1.27 1.31 1.61 1.65 1.69 -20.83%
Adjusted Per Share Value based on latest NOSH - 622,994
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 74.18 48.93 24.86 97.71 72.07 45.06 22.63 120.50%
EPS -0.39 0.11 -1.49 -15.68 -7.43 -5.41 -2.58 -71.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6663 0.7098 0.7141 0.7378 0.9068 0.9289 0.9516 -21.13%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.77 0.82 0.75 0.57 0.62 1.03 0.92 -
P/RPS 0.58 0.93 1.70 0.33 0.48 1.29 2.29 -59.93%
P/EPS -110.00 410.00 -28.30 -2.05 -4.70 -10.72 -20.04 210.84%
EY -0.91 0.24 -3.53 -48.86 -21.26 -9.33 -4.99 -67.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.59 0.44 0.39 0.62 0.54 13.14%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 28/05/03 27/02/03 28/11/02 30/08/02 30/05/02 -
Price 0.67 0.82 0.79 0.73 0.60 0.80 1.08 -
P/RPS 0.51 0.93 1.79 0.42 0.47 1.00 2.69 -66.96%
P/EPS -95.71 410.00 -29.81 -2.62 -4.55 -8.32 -23.53 154.59%
EY -1.04 0.24 -3.35 -38.15 -21.97 -12.01 -4.25 -60.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 0.62 0.56 0.37 0.48 0.64 -8.50%

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