[TWSCORP] QoQ TTM Result on 31-Dec-2005 [#4]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -434.68%
YoY- -185.93%
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,518,285 1,469,559 1,443,127 1,449,173 1,377,043 1,352,796 1,272,701 12.47%
PBT 10,668 -11,935 -22,804 -4,934 47,380 84,091 124,075 -80.49%
Tax -41,632 -34,403 -33,488 -33,920 -44,685 -61,736 -80,811 -35.70%
NP -30,964 -46,338 -56,292 -38,854 2,695 22,355 43,264 -
-
NP to SH -47,169 -56,443 -63,124 -48,485 -9,068 22,793 43,264 -
-
Tax Rate 390.25% - - - 94.31% 73.42% 65.13% -
Total Cost 1,549,249 1,515,897 1,499,419 1,488,027 1,374,348 1,330,441 1,229,437 16.64%
-
Net Worth 1,391,330 1,344,750 1,364,387 2,191,385 1,246,758 1,239,139 1,240,018 7.97%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,391,330 1,344,750 1,364,387 2,191,385 1,246,758 1,239,139 1,240,018 7.97%
NOSH 623,914 611,250 623,007 622,552 626,511 622,682 623,124 0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -2.04% -3.15% -3.90% -2.68% 0.20% 1.65% 3.40% -
ROE -3.39% -4.20% -4.63% -2.21% -0.73% 1.84% 3.49% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 243.35 240.42 231.64 232.78 219.80 217.25 204.24 12.37%
EPS -7.56 -9.23 -10.13 -7.79 -1.45 3.66 6.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.20 2.19 3.52 1.99 1.99 1.99 7.87%
Adjusted Per Share Value based on latest NOSH - 622,552
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 137.23 132.83 130.44 130.99 124.47 122.28 115.04 12.46%
EPS -4.26 -5.10 -5.71 -4.38 -0.82 2.06 3.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2576 1.2155 1.2332 1.9807 1.1269 1.12 1.1208 7.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.69 0.65 0.71 0.60 0.69 0.60 0.74 -
P/RPS 0.28 0.27 0.31 0.26 0.31 0.28 0.36 -15.41%
P/EPS -9.13 -7.04 -7.01 -7.70 -47.67 16.39 10.66 -
EY -10.96 -14.21 -14.27 -12.98 -2.10 6.10 9.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.32 0.17 0.35 0.30 0.37 -11.11%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 08/06/06 28/02/06 29/11/05 30/08/05 26/05/05 -
Price 0.84 0.70 0.67 0.65 0.61 0.69 0.65 -
P/RPS 0.35 0.29 0.29 0.28 0.28 0.32 0.32 6.15%
P/EPS -11.11 -7.58 -6.61 -8.35 -42.15 18.85 9.36 -
EY -9.00 -13.19 -15.12 -11.98 -2.37 5.31 10.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.31 0.18 0.31 0.35 0.33 9.85%

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