[TWSCORP] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 4.01%
YoY- 180.24%
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 417,973 438,264 1,449,173 1,244,841 1,149,538 1,081,036 1,015,583 -13.74%
PBT 27,902 -3,273 -4,934 151,644 -22,961 -155,725 -19,988 -
Tax 156,211 8,792 -30,918 -95,218 -47,362 -17,784 19,988 40.84%
NP 184,113 5,519 -35,852 56,426 -70,323 -173,509 0 -
-
NP to SH 55,241 -10,554 -48,485 56,426 -70,323 -173,509 -95,939 -
-
Tax Rate -559.86% - - 62.79% - - - -
Total Cost 233,860 432,745 1,485,025 1,188,415 1,219,861 1,254,545 1,015,583 -21.70%
-
Net Worth 939,675 1,357,961 1,233,661 1,812,415 741,330 816,221 1,083,986 -2.35%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 939,675 1,357,961 1,233,661 1,812,415 741,330 816,221 1,083,986 -2.35%
NOSH 720,499 624,522 623,061 622,823 622,967 623,070 622,980 2.45%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 44.05% 1.26% -2.47% 4.53% -6.12% -16.05% 0.00% -
ROE 5.88% -0.78% -3.93% 3.11% -9.49% -21.26% -8.85% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 58.01 70.18 232.59 199.87 184.53 173.50 163.02 -15.81%
EPS 7.66 -1.70 -7.78 9.06 -11.29 -27.85 -15.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3042 2.1744 1.98 2.91 1.19 1.31 1.74 -4.68%
Adjusted Per Share Value based on latest NOSH - 623,571
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 37.78 39.61 130.99 112.52 103.90 97.71 91.80 -13.74%
EPS 4.99 -0.95 -4.38 5.10 -6.36 -15.68 -8.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8494 1.2274 1.1151 1.6382 0.6701 0.7378 0.9798 -2.35%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.40 0.77 0.60 0.64 0.62 0.57 0.70 -
P/RPS 2.41 1.10 0.26 0.32 0.34 0.33 0.43 33.26%
P/EPS 18.26 -45.56 -7.71 7.06 -5.49 -2.05 -4.55 -
EY 5.48 -2.19 -12.97 14.16 -18.21 -48.86 -22.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.35 0.30 0.22 0.52 0.44 0.40 17.81%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 28/02/06 25/02/05 26/02/04 27/02/03 28/02/02 -
Price 0.90 0.93 0.65 0.75 0.69 0.73 0.77 -
P/RPS 1.55 1.33 0.28 0.38 0.37 0.42 0.47 21.99%
P/EPS 11.74 -55.03 -8.35 8.28 -6.11 -2.62 -5.00 -
EY 8.52 -1.82 -11.97 12.08 -16.36 -38.15 -20.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.43 0.33 0.26 0.58 0.56 0.44 7.78%

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