[TWSCORP] QoQ TTM Result on 31-Mar-2013 [#1]

Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -2.38%
YoY- -6613.21%
Quarter Report
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 736,496 515,888 514,870 515,365 520,797 527,784 523,576 25.56%
PBT -31,925 -339,723 -335,076 -245,208 -251,289 2,538 -212 2739.16%
Tax -10,693 5,995 8,329 13,955 12,816 -12,894 -10,235 2.96%
NP -42,618 -333,728 -326,747 -231,253 -238,473 -10,356 -10,447 155.52%
-
NP to SH -40,914 -324,718 -317,164 -218,347 -225,968 -4,837 -6,292 248.77%
-
Tax Rate - - - - - 508.04% - -
Total Cost 779,114 849,616 841,617 746,618 759,270 538,140 534,023 28.66%
-
Net Worth 1,869,720 1,798,843 1,792,298 1,921,068 1,913,226 2,128,086 1,104,524 42.08%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - 5,521 11,035 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,869,720 1,798,843 1,792,298 1,921,068 1,913,226 2,128,086 1,104,524 42.08%
NOSH 1,106,343 1,103,584 1,106,357 1,110,444 1,105,911 1,107,685 1,104,524 0.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -5.79% -64.69% -63.46% -44.87% -45.79% -1.96% -2.00% -
ROE -2.19% -18.05% -17.70% -11.37% -11.81% -0.23% -0.57% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 66.57 46.75 46.54 46.41 47.09 47.65 47.40 25.43%
EPS -3.70 -29.42 -28.67 -19.66 -20.43 -0.44 -0.57 248.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 1.00 -
NAPS 1.69 1.63 1.62 1.73 1.73 1.9212 1.00 41.92%
Adjusted Per Share Value based on latest NOSH - 1,103,584
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 66.57 46.63 46.54 46.58 47.07 47.71 47.32 25.57%
EPS -3.70 -29.35 -28.67 -19.74 -20.42 -0.44 -0.57 248.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 1.00 -
NAPS 1.69 1.6259 1.62 1.7364 1.7293 1.9235 0.9984 42.07%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.08 1.04 1.04 1.02 0.73 0.80 0.75 -
P/RPS 1.62 2.22 2.23 2.20 1.55 1.68 1.58 1.68%
P/EPS -29.20 -3.53 -3.63 -5.19 -3.57 -183.20 -131.66 -63.39%
EY -3.42 -28.29 -27.56 -19.28 -27.99 -0.55 -0.76 172.81%
DY 0.00 0.00 0.00 0.00 0.00 0.62 1.33 -
P/NAPS 0.64 0.64 0.64 0.59 0.42 0.42 0.75 -10.04%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 27/11/12 28/08/12 29/05/12 27/02/12 -
Price 1.09 1.08 1.03 1.03 0.76 0.71 0.88 -
P/RPS 1.64 2.31 2.21 2.22 1.61 1.49 1.86 -8.05%
P/EPS -29.47 -3.67 -3.59 -5.24 -3.72 -162.59 -154.48 -66.89%
EY -3.39 -27.24 -27.83 -19.09 -26.89 -0.62 -0.65 201.04%
DY 0.00 0.00 0.00 0.00 0.00 0.70 1.14 -
P/NAPS 0.64 0.66 0.64 0.60 0.44 0.37 0.88 -19.14%

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