[TWSCORP] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
08-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 51.3%
YoY- -163.14%
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 110,990 102,985 92,565 310,270 316,316 288,456 275,011 -14.02%
PBT 8,373 2,862 11,502 -16,997 873 28,442 5,602 6.92%
Tax -4,714 20,404 2,822 -9,414 -9,846 -24,253 -22,088 -22.67%
NP 3,659 23,266 14,324 -26,411 -8,973 4,189 -16,486 -
-
NP to SH 3,927 -6,012 7,966 -23,612 -8,973 4,189 -16,486 -
-
Tax Rate 56.30% -712.93% -24.53% - 1,127.84% 85.27% 394.29% -
Total Cost 107,331 79,719 78,241 336,681 325,289 284,267 291,497 -15.32%
-
Net Worth 1,786,348 1,436,199 1,359,323 1,364,387 1,240,018 744,016 790,083 14.54%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,786,348 1,436,199 1,359,323 1,364,387 1,240,018 744,016 790,083 14.54%
NOSH 1,090,833 1,113,333 622,343 623,007 623,124 625,223 622,113 9.80%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.30% 22.59% 15.47% -8.51% -2.84% 1.45% -5.99% -
ROE 0.22% -0.42% 0.59% -1.73% -0.72% 0.56% -2.09% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 10.17 9.25 14.87 49.80 50.76 46.14 44.21 -21.70%
EPS 0.36 -0.54 1.28 -3.79 -1.44 0.67 -2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6376 1.29 2.1842 2.19 1.99 1.19 1.27 4.32%
Adjusted Per Share Value based on latest NOSH - 623,007
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 10.03 9.31 8.37 28.04 28.59 26.07 24.86 -14.02%
EPS 0.35 -0.54 0.72 -2.13 -0.81 0.38 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6146 1.2982 1.2287 1.2332 1.1208 0.6725 0.7141 14.55%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.37 0.71 0.88 0.71 0.74 0.75 0.75 -
P/RPS 3.64 7.68 5.92 1.43 1.46 1.63 1.70 13.51%
P/EPS 102.78 -131.48 68.75 -18.73 -51.39 111.94 -28.30 -
EY 0.97 -0.76 1.45 -5.34 -1.95 0.89 -3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.55 0.40 0.32 0.37 0.63 0.59 -14.51%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 30/05/08 31/05/07 08/06/06 26/05/05 27/05/04 28/05/03 -
Price 0.67 0.62 1.40 0.67 0.65 0.55 0.79 -
P/RPS 6.58 6.70 9.41 1.35 1.28 1.19 1.79 24.20%
P/EPS 186.11 -114.81 109.37 -17.68 -45.14 82.09 -29.81 -
EY 0.54 -0.87 0.91 -5.66 -2.22 1.22 -3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.64 0.31 0.33 0.46 0.62 -6.65%

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