[TWSCORP] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 70.2%
YoY- -74.47%
Quarter Report
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 316,316 288,456 275,011 250,348 238,071 236,375 0 -100.00%
PBT 873 28,442 5,602 -18,282 -3,397 6,292 0 -100.00%
Tax -9,846 -24,253 -22,088 18,282 3,397 -18,446 0 -100.00%
NP -8,973 4,189 -16,486 0 0 -12,154 0 -100.00%
-
NP to SH -8,973 4,189 -16,486 -28,594 -16,389 -12,154 0 -100.00%
-
Tax Rate 1,127.84% 85.27% 394.29% - - 293.17% - -
Total Cost 325,289 284,267 291,497 250,348 238,071 248,529 0 -100.00%
-
Net Worth 1,240,018 744,016 790,083 1,052,807 1,096,754 1,159,304 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 1,240,018 744,016 790,083 1,052,807 1,096,754 1,159,304 0 -100.00%
NOSH 623,124 625,223 622,113 622,962 623,155 623,282 622,976 -0.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin -2.84% 1.45% -5.99% 0.00% 0.00% -5.14% 0.00% -
ROE -0.72% 0.56% -2.09% -2.72% -1.49% -1.05% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 50.76 46.14 44.21 40.19 38.20 37.92 0.00 -100.00%
EPS -1.44 0.67 -2.65 -4.59 -2.63 -1.95 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.19 1.27 1.69 1.76 1.86 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 622,962
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 28.59 26.07 24.86 22.63 21.52 21.37 0.00 -100.00%
EPS -0.81 0.38 -1.49 -2.58 -1.48 -1.10 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1208 0.6725 0.7141 0.9516 0.9913 1.0479 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.74 0.75 0.75 0.92 0.79 1.39 0.00 -
P/RPS 1.46 1.63 1.70 2.29 2.07 3.67 0.00 -100.00%
P/EPS -51.39 111.94 -28.30 -20.04 -30.04 -71.28 0.00 -100.00%
EY -1.95 0.89 -3.53 -4.99 -3.33 -1.40 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.63 0.59 0.54 0.45 0.75 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 26/05/05 27/05/04 28/05/03 30/05/02 31/05/01 29/05/00 - -
Price 0.65 0.55 0.79 1.08 0.74 1.24 0.00 -
P/RPS 1.28 1.19 1.79 2.69 1.94 3.27 0.00 -100.00%
P/EPS -45.14 82.09 -29.81 -23.53 -28.14 -63.59 0.00 -100.00%
EY -2.22 1.22 -3.35 -4.25 -3.55 -1.57 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.62 0.64 0.42 0.67 0.00 -100.00%

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