[TWSCORP] QoQ TTM Result on 31-Mar-2001 [#1]

Announcement Date
31-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -85.85%
YoY- 101.46%
Quarter Report
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 1,016,499 1,026,633 1,031,106 1,037,967 1,036,271 1,034,085 1,043,838 -1.74%
PBT -18,552 2,094 65,697 61,318 71,007 78,122 19,573 -
Tax -60,641 -13,921 -14,406 -10,027 -19,716 -26,831 -19,573 112.08%
NP -79,193 -11,827 51,291 51,291 51,291 51,291 0 -
-
NP to SH -104,231 -60,493 2,625 698 4,933 9,179 -58,416 46.95%
-
Tax Rate - 664.80% 21.93% 16.35% 27.77% 34.34% 100.00% -
Total Cost 1,095,692 1,038,460 979,815 986,676 984,980 982,794 1,043,838 3.27%
-
Net Worth 1,084,269 1,058,205 1,076,458 1,096,754 1,164,490 1,171,653 1,144,696 -3.54%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - 62,295 62,295 -
Div Payout % - - - - - 678.68% 0.00% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 1,084,269 1,058,205 1,076,458 1,096,754 1,164,490 1,171,653 1,144,696 -3.54%
NOSH 623,143 622,473 622,230 623,155 622,722 623,219 622,117 0.10%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin -7.79% -1.15% 4.97% 4.94% 4.95% 4.96% 0.00% -
ROE -9.61% -5.72% 0.24% 0.06% 0.42% 0.78% -5.10% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 163.12 164.93 165.71 166.57 166.41 165.93 167.79 -1.85%
EPS -16.73 -9.72 0.42 0.11 0.79 1.47 -9.39 46.81%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 1.74 1.70 1.73 1.76 1.87 1.88 1.84 -3.64%
Adjusted Per Share Value based on latest NOSH - 623,155
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 91.88 92.80 93.20 93.82 93.67 93.47 94.35 -1.74%
EPS -9.42 -5.47 0.24 0.06 0.45 0.83 -5.28 46.94%
DPS 0.00 0.00 0.00 0.00 0.00 5.63 5.63 -
NAPS 0.98 0.9565 0.973 0.9913 1.0526 1.059 1.0347 -3.54%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.70 0.65 0.69 0.79 0.87 1.00 1.24 -
P/RPS 0.43 0.39 0.42 0.47 0.52 0.60 0.74 -30.29%
P/EPS -4.18 -6.69 163.56 705.29 109.83 67.90 -13.21 -53.46%
EY -23.90 -14.95 0.61 0.14 0.91 1.47 -7.57 114.76%
DY 0.00 0.00 0.00 0.00 0.00 10.00 8.06 -
P/NAPS 0.40 0.38 0.40 0.45 0.47 0.53 0.67 -29.03%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 29/11/01 30/08/01 31/05/01 27/02/01 24/11/00 29/08/00 -
Price 0.77 0.69 0.76 0.74 0.82 0.94 1.13 -
P/RPS 0.47 0.42 0.46 0.44 0.49 0.57 0.67 -20.99%
P/EPS -4.60 -7.10 180.15 660.65 103.51 63.82 -12.03 -47.22%
EY -21.72 -14.08 0.56 0.15 0.97 1.57 -8.31 89.41%
DY 0.00 0.00 0.00 0.00 0.00 10.64 8.85 -
P/NAPS 0.44 0.41 0.44 0.42 0.44 0.50 0.61 -19.52%

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