[TWSCORP] QoQ TTM Result on 30-Jun-2012 [#2]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -4571.66%
YoY- -285.2%
Quarter Report
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 515,888 514,870 515,365 520,797 527,784 523,576 518,827 -0.37%
PBT -339,723 -335,076 -245,208 -251,289 2,538 -212 125,401 -
Tax 5,995 8,329 13,955 12,816 -12,894 -10,235 -26,706 -
NP -333,728 -326,747 -231,253 -238,473 -10,356 -10,447 98,695 -
-
NP to SH -324,718 -317,164 -218,347 -225,968 -4,837 -6,292 97,787 -
-
Tax Rate - - - - 508.04% - 21.30% -
Total Cost 849,616 841,617 746,618 759,270 538,140 534,023 420,132 59.84%
-
Net Worth 1,798,843 1,792,298 1,921,068 1,913,226 2,128,086 1,104,524 1,110,588 37.87%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - 5,521 11,035 16,564 -
Div Payout % - - - - 0.00% 0.00% 16.94% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,798,843 1,792,298 1,921,068 1,913,226 2,128,086 1,104,524 1,110,588 37.87%
NOSH 1,103,584 1,106,357 1,110,444 1,105,911 1,107,685 1,104,524 1,110,588 -0.42%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -64.69% -63.46% -44.87% -45.79% -1.96% -2.00% 19.02% -
ROE -18.05% -17.70% -11.37% -11.81% -0.23% -0.57% 8.80% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 46.75 46.54 46.41 47.09 47.65 47.40 46.72 0.04%
EPS -29.42 -28.67 -19.66 -20.43 -0.44 -0.57 8.80 -
DPS 0.00 0.00 0.00 0.00 0.50 1.00 1.50 -
NAPS 1.63 1.62 1.73 1.73 1.9212 1.00 1.00 38.46%
Adjusted Per Share Value based on latest NOSH - 1,105,911
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 46.63 46.54 46.58 47.07 47.71 47.32 46.90 -0.38%
EPS -29.35 -28.67 -19.74 -20.42 -0.44 -0.57 8.84 -
DPS 0.00 0.00 0.00 0.00 0.50 1.00 1.50 -
NAPS 1.6259 1.62 1.7364 1.7293 1.9235 0.9984 1.0038 37.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.04 1.04 1.02 0.73 0.80 0.75 0.71 -
P/RPS 2.22 2.23 2.20 1.55 1.68 1.58 1.52 28.69%
P/EPS -3.53 -3.63 -5.19 -3.57 -183.20 -131.66 8.06 -
EY -28.29 -27.56 -19.28 -27.99 -0.55 -0.76 12.40 -
DY 0.00 0.00 0.00 0.00 0.62 1.33 2.11 -
P/NAPS 0.64 0.64 0.59 0.42 0.42 0.75 0.71 -6.67%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 27/11/12 28/08/12 29/05/12 27/02/12 25/11/11 -
Price 1.08 1.03 1.03 0.76 0.71 0.88 0.76 -
P/RPS 2.31 2.21 2.22 1.61 1.49 1.86 1.63 26.14%
P/EPS -3.67 -3.59 -5.24 -3.72 -162.59 -154.48 8.63 -
EY -27.24 -27.83 -19.09 -26.89 -0.62 -0.65 11.59 -
DY 0.00 0.00 0.00 0.00 0.70 1.14 1.97 -
P/NAPS 0.66 0.64 0.60 0.44 0.37 0.88 0.76 -8.96%

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