[TWSCORP] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 70.2%
YoY- -74.47%
Quarter Report
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,081,036 797,361 498,549 250,348 1,015,583 760,146 485,107 70.36%
PBT -155,725 -47,877 -38,737 -18,282 -19,988 15,520 7,250 -
Tax -17,784 130,025 38,737 18,282 19,988 -15,520 -7,250 81.58%
NP -173,509 82,148 0 0 0 0 0 -
-
NP to SH -173,509 -82,148 -59,857 -28,594 -95,939 -36,865 -25,038 262.20%
-
Tax Rate - - - - - 100.00% 100.00% -
Total Cost 1,254,545 715,213 498,549 250,348 1,015,583 760,146 485,107 88.08%
-
Net Worth 816,221 1,003,183 1,027,721 1,052,807 1,083,986 1,058,623 1,077,505 -16.85%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 816,221 1,003,183 1,027,721 1,052,807 1,083,986 1,058,623 1,077,505 -16.85%
NOSH 623,070 623,095 622,861 622,962 622,980 622,719 622,835 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -16.05% 10.30% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -21.26% -8.19% -5.82% -2.72% -8.85% -3.48% -2.32% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 173.50 127.97 80.04 40.19 163.02 122.07 77.89 70.31%
EPS -27.85 -13.19 -9.61 -4.59 -15.40 -5.92 -4.02 262.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.61 1.65 1.69 1.74 1.70 1.73 -16.88%
Adjusted Per Share Value based on latest NOSH - 622,962
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 97.71 72.07 45.06 22.63 91.80 68.71 43.85 70.35%
EPS -15.68 -7.43 -5.41 -2.58 -8.67 -3.33 -2.26 262.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7378 0.9068 0.9289 0.9516 0.9798 0.9569 0.9739 -16.85%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.57 0.62 1.03 0.92 0.70 0.65 0.69 -
P/RPS 0.33 0.48 1.29 2.29 0.43 0.53 0.89 -48.29%
P/EPS -2.05 -4.70 -10.72 -20.04 -4.55 -10.98 -17.16 -75.64%
EY -48.86 -21.26 -9.33 -4.99 -22.00 -9.11 -5.83 310.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.62 0.54 0.40 0.38 0.40 6.54%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 30/08/02 30/05/02 28/02/02 29/11/01 30/08/01 -
Price 0.73 0.60 0.80 1.08 0.77 0.69 0.76 -
P/RPS 0.42 0.47 1.00 2.69 0.47 0.57 0.98 -43.06%
P/EPS -2.62 -4.55 -8.32 -23.53 -5.00 -11.66 -18.91 -73.12%
EY -38.15 -21.97 -12.01 -4.25 -20.00 -8.58 -5.29 271.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.37 0.48 0.64 0.44 0.41 0.44 17.39%

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