[TWSCORP] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 102.92%
YoY- 1285.57%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 376,348 1,469,616 1,428,844 1,212,934 1,082,566 997,098 970,214 -14.59%
PBT 72,434 -7,992 6,010 141,116 74,354 -77,474 14,500 30.73%
Tax 33,000 -41,116 -34,146 -107,114 -71,900 77,474 -14,500 -
NP 105,434 -49,108 -28,136 34,002 2,454 0 0 -
-
NP to SH 60,370 -49,180 -33,264 34,002 2,454 -119,714 -50,076 -
-
Tax Rate -45.56% - 568.15% 75.90% 96.70% - 100.00% -
Total Cost 270,914 1,518,724 1,456,980 1,178,932 1,080,112 997,098 970,214 -19.14%
-
Net Worth 1,390,630 1,369,569 1,239,613 759,751 785,279 1,027,721 1,077,505 4.34%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,390,630 1,369,569 1,239,613 759,751 785,279 1,027,721 1,077,505 4.34%
NOSH 623,657 622,531 622,921 622,747 613,499 622,861 622,835 0.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 28.02% -3.34% -1.97% 2.80% 0.23% 0.00% 0.00% -
ROE 4.34% -3.59% -2.68% 4.48% 0.31% -11.65% -4.65% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 60.35 236.07 229.38 194.77 176.46 160.08 155.77 -14.61%
EPS 9.68 -7.90 -5.34 5.46 0.40 -19.22 -8.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2298 2.20 1.99 1.22 1.28 1.65 1.73 4.31%
Adjusted Per Share Value based on latest NOSH - 621,941
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 34.02 132.84 129.15 109.63 97.85 90.13 87.70 -14.59%
EPS 5.46 -4.45 -3.01 3.07 0.22 -10.82 -4.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.257 1.2379 1.1205 0.6867 0.7098 0.9289 0.9739 4.34%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.67 0.65 0.60 0.50 0.82 1.03 0.69 -
P/RPS 2.77 0.28 0.26 0.26 0.46 0.64 0.44 35.86%
P/EPS 17.25 -8.23 -11.24 9.16 205.00 -5.36 -8.58 -
EY 5.80 -12.15 -8.90 10.92 0.49 -18.66 -11.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.30 0.30 0.41 0.64 0.62 0.40 11.03%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 30/08/05 30/08/04 28/08/03 30/08/02 30/08/01 -
Price 1.38 0.70 0.69 0.47 0.82 0.80 0.76 -
P/RPS 2.29 0.30 0.30 0.24 0.46 0.50 0.49 29.28%
P/EPS 14.26 -8.86 -12.92 8.61 205.00 -4.16 -9.45 -
EY 7.01 -11.29 -7.74 11.62 0.49 -24.02 -10.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.32 0.35 0.39 0.64 0.48 0.44 5.87%

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