[TWSCORP] YoY 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- -94.16%
YoY- 103.3%
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 123,231 108,908 378,422 306,292 328,853 283,675 255,437 -11.43%
PBT -26,416 -10,055 -32,280 20,034 -72,942 -107,848 -35,508 -4.80%
Tax 63,671 7,165 -7,093 -17,858 6,955 16,487 35,508 10.21%
NP 37,255 -2,890 -39,373 2,176 -65,987 -91,361 0 -
-
NP to SH -17,948 -626 -37,241 2,176 -65,987 -91,361 -59,074 -18.00%
-
Tax Rate - - - 89.14% - - - -
Total Cost 85,976 111,798 417,795 304,116 394,840 375,036 255,437 -16.58%
-
Net Worth 1,316,758 1,230,000 2,191,385 823,114 735,363 878,421 1,084,269 3.28%
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 1,316,758 1,230,000 2,191,385 823,114 735,363 878,421 1,084,269 3.28%
NOSH 1,009,784 615,000 622,552 623,571 623,189 622,994 623,143 8.37%
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 30.23% -2.65% -10.40% 0.71% -20.07% -32.21% 0.00% -
ROE -1.36% -0.05% -1.70% 0.26% -8.97% -10.40% -5.45% -
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 12.20 17.71 60.79 49.12 52.77 45.53 40.99 -18.28%
EPS -1.77 -0.10 -5.98 0.35 -10.59 -14.66 -9.48 -24.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.304 2.00 3.52 1.32 1.18 1.41 1.74 -4.69%
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 11.14 9.84 34.20 27.69 29.72 25.64 23.09 -11.43%
EPS -1.62 -0.06 -3.37 0.20 -5.96 -8.26 -5.34 -18.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1902 1.1118 1.9807 0.744 0.6647 0.794 0.98 3.29%
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 11.47 4.35 0.99 1.30 1.17 1.25 1.71 37.30%
P/EPS -78.77 -756.47 -10.03 183.40 -5.86 -3.89 -7.38 48.35%
EY -1.27 -0.13 -9.97 0.55 -17.08 -25.73 -13.54 -32.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.39 0.17 0.48 0.53 0.40 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 7.37 5.25 1.07 1.53 1.31 1.60 1.88 25.55%
P/EPS -50.64 -913.66 -10.87 214.93 -6.52 -4.98 -8.12 35.65%
EY -1.97 -0.11 -9.20 0.47 -15.35 -20.09 -12.31 -26.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.47 0.18 0.57 0.58 0.52 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