[TWSCORP] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 45.25%
YoY- -62.91%
Quarter Report
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 122,813 125,242 125,968 119,649 118,854 110,990 123,463 -0.35%
PBT 16,946 21,897 -46,499 19,792 11,656 8,373 153,503 -77.08%
Tax -4,707 -4,622 -1,719 -6,190 -1,879 -4,714 18,071 -
NP 12,239 17,275 -48,218 13,602 9,777 3,659 171,574 -82.88%
-
NP to SH 11,330 16,819 -47,960 13,347 9,189 3,927 171,604 -83.74%
-
Tax Rate 27.78% 21.11% - 31.28% 16.12% 56.30% -11.77% -
Total Cost 110,574 107,967 174,186 106,047 109,077 107,331 -48,111 -
-
Net Worth 1,810,600 1,810,144 1,775,338 1,820,707 1,813,997 1,786,348 1,807,345 0.12%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,810,600 1,810,144 1,775,338 1,820,707 1,813,997 1,786,348 1,807,345 0.12%
NOSH 1,100,000 1,106,513 1,105,510 1,103,057 1,107,108 1,090,833 1,106,221 -0.37%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.97% 13.79% -38.28% 11.37% 8.23% 3.30% 138.97% -
ROE 0.63% 0.93% -2.70% 0.73% 0.51% 0.22% 9.49% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.16 11.32 11.39 10.85 10.74 10.17 11.16 0.00%
EPS 1.03 1.52 -4.34 1.20 0.83 0.36 15.52 -83.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.646 1.6359 1.6059 1.6506 1.6385 1.6376 1.6338 0.49%
Adjusted Per Share Value based on latest NOSH - 1,103,057
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.10 11.32 11.39 10.81 10.74 10.03 11.16 -0.35%
EPS 1.02 1.52 -4.34 1.21 0.83 0.35 15.51 -83.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6366 1.6362 1.6047 1.6457 1.6396 1.6146 1.6336 0.12%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.56 0.60 0.60 0.62 0.70 0.37 0.32 -
P/RPS 5.02 5.30 5.27 5.72 6.52 3.64 2.87 45.32%
P/EPS 54.37 39.47 -13.83 51.24 84.34 102.78 2.06 791.79%
EY 1.84 2.53 -7.23 1.95 1.19 0.97 48.48 -88.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.37 0.38 0.43 0.23 0.20 42.57%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 19/05/10 23/02/10 30/11/09 27/08/09 29/05/09 27/02/09 -
Price 0.76 0.64 0.61 0.61 0.65 0.67 0.36 -
P/RPS 6.81 5.65 5.35 5.62 6.05 6.58 3.23 64.64%
P/EPS 73.79 42.11 -14.06 50.41 78.31 186.11 2.32 910.24%
EY 1.36 2.38 -7.11 1.98 1.28 0.54 43.09 -90.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.38 0.37 0.40 0.41 0.22 63.73%

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