[TWSPLNT] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -33.29%
YoY- 1483.56%
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 30,942 16,182 17,577 15,178 11,520 10,437 13,783 14.42%
PBT -6,350 1,964 5,569 2,196 -227 -80 8,526 -
Tax 2,215 -1,405 -115 -176 227 80 -1,011 -
NP -4,135 559 5,454 2,020 0 0 7,515 -
-
NP to SH -4,135 559 5,454 2,020 -146 -447 7,515 -
-
Tax Rate - 71.54% 2.07% 8.01% - - 11.86% -
Total Cost 35,077 15,623 12,123 13,158 11,520 10,437 6,268 33.22%
-
Net Worth 1,198,089 412,062 387,058 389,571 410,422 375,160 378,947 21.13%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,198,089 412,062 387,058 389,571 410,422 375,160 378,947 21.13%
NOSH 530,128 159,714 159,941 160,317 162,222 159,642 159,893 22.10%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -13.36% 3.45% 31.03% 13.31% 0.00% 0.00% 54.52% -
ROE -0.35% 0.14% 1.41% 0.52% -0.04% -0.12% 1.98% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 5.84 10.13 10.99 9.47 7.10 6.54 8.62 -6.28%
EPS -0.78 0.35 3.41 1.26 -0.09 -0.28 4.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.58 2.42 2.43 2.53 2.35 2.37 -0.78%
Adjusted Per Share Value based on latest NOSH - 160,317
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 4.93 2.58 2.80 2.42 1.83 1.66 2.20 14.38%
EPS -0.66 0.09 0.87 0.32 -0.02 -0.07 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9082 0.6563 0.6165 0.6205 0.6537 0.5975 0.6036 21.13%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.44 0.93 1.28 0.85 1.15 0.77 2.52 -
P/RPS 24.67 9.18 11.65 8.98 16.19 11.78 29.23 -2.78%
P/EPS -184.62 265.71 37.54 67.46 -1,277.78 -275.00 53.62 -
EY -0.54 0.38 2.66 1.48 -0.08 -0.36 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.36 0.53 0.35 0.45 0.33 1.06 -8.06%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 15/06/06 25/05/05 25/05/04 28/05/03 23/05/02 21/05/01 26/05/00 -
Price 1.52 0.85 1.12 0.90 1.36 0.77 1.89 -
P/RPS 26.04 8.39 10.19 9.51 19.15 11.78 21.93 2.90%
P/EPS -194.87 242.86 32.84 71.43 -1,511.11 -275.00 40.21 -
EY -0.51 0.41 3.04 1.40 -0.07 -0.36 2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.33 0.46 0.37 0.54 0.33 0.80 -2.91%

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