[TWSCORP] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 7.32%
YoY- -197.83%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 454,984 376,348 1,469,616 1,428,844 1,212,934 1,082,566 997,098 -12.24%
PBT 56,724 72,434 -7,992 6,010 141,116 74,354 -77,474 -
Tax 331,040 33,000 -41,116 -34,146 -107,114 -71,900 77,474 27.35%
NP 387,764 105,434 -49,108 -28,136 34,002 2,454 0 -
-
NP to SH 324,228 60,370 -49,180 -33,264 34,002 2,454 -119,714 -
-
Tax Rate -583.60% -45.56% - 568.15% 75.90% 96.70% - -
Total Cost 67,220 270,914 1,518,724 1,456,980 1,178,932 1,080,112 997,098 -36.17%
-
Net Worth 1,598,249 1,390,630 1,369,569 1,239,613 759,751 785,279 1,027,721 7.62%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,598,249 1,390,630 1,369,569 1,239,613 759,751 785,279 1,027,721 7.62%
NOSH 1,105,825 623,657 622,531 622,921 622,747 613,499 622,861 10.03%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 85.23% 28.02% -3.34% -1.97% 2.80% 0.23% 0.00% -
ROE 20.29% 4.34% -3.59% -2.68% 4.48% 0.31% -11.65% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 41.14 60.35 236.07 229.38 194.77 176.46 160.08 -20.24%
EPS 29.32 9.68 -7.90 -5.34 5.46 0.40 -19.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4453 2.2298 2.20 1.99 1.22 1.28 1.65 -2.18%
Adjusted Per Share Value based on latest NOSH - 622,682
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 41.13 34.02 132.84 129.15 109.63 97.85 90.13 -12.24%
EPS 29.31 5.46 -4.45 -3.01 3.07 0.22 -10.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4446 1.257 1.2379 1.1205 0.6867 0.7098 0.9289 7.63%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.51 1.67 0.65 0.60 0.50 0.82 1.03 -
P/RPS 1.24 2.77 0.28 0.26 0.26 0.46 0.64 11.64%
P/EPS 1.74 17.25 -8.23 -11.24 9.16 205.00 -5.36 -
EY 57.49 5.80 -12.15 -8.90 10.92 0.49 -18.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.75 0.30 0.30 0.41 0.64 0.62 -9.08%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 29/08/07 30/08/06 30/08/05 30/08/04 28/08/03 30/08/02 -
Price 0.55 1.38 0.70 0.69 0.47 0.82 0.80 -
P/RPS 1.34 2.29 0.30 0.30 0.24 0.46 0.50 17.83%
P/EPS 1.88 14.26 -8.86 -12.92 8.61 205.00 -4.16 -
EY 53.31 7.01 -11.29 -7.74 11.62 0.49 -24.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.62 0.32 0.35 0.39 0.64 0.48 -3.81%

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