[TWSCORP] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 64.09%
YoY- 253.84%
Quarter Report
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 560,123 472,956 475,230 403,650 1,518,285 1,377,043 1,267,402 -12.71%
PBT 20,813 193,324 51,144 44,263 10,668 47,380 58,668 -15.85%
Tax -11,354 5,288 230,073 99,705 -41,632 -44,685 -70,405 -26.21%
NP 9,459 198,612 281,217 143,968 -30,964 2,695 -11,737 -
-
NP to SH 6,785 198,067 180,151 72,563 -47,169 -9,068 -11,737 -
-
Tax Rate 54.55% -2.74% -449.85% -225.26% 390.25% 94.31% 120.01% -
Total Cost 550,664 274,344 194,013 259,682 1,549,249 1,374,348 1,279,139 -13.09%
-
Net Worth 1,850,859 1,820,707 1,636,487 1,431,970 1,391,330 1,246,758 822,218 14.47%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,850,859 1,820,707 1,636,487 1,431,970 1,391,330 1,246,758 822,218 14.47%
NOSH 1,108,166 1,103,057 1,107,230 623,246 623,914 626,511 622,892 10.07%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.69% 41.99% 59.17% 35.67% -2.04% 0.20% -0.93% -
ROE 0.37% 10.88% 11.01% 5.07% -3.39% -0.73% -1.43% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 50.55 42.88 42.92 64.77 243.35 219.80 203.47 -20.70%
EPS 0.61 17.96 16.27 11.64 -7.56 -1.45 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6702 1.6506 1.478 2.2976 2.23 1.99 1.32 3.99%
Adjusted Per Share Value based on latest NOSH - 623,246
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 50.63 42.75 42.96 36.49 137.23 124.47 114.56 -12.71%
EPS 0.61 17.90 16.28 6.56 -4.26 -0.82 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.673 1.6457 1.4792 1.2943 1.2576 1.1269 0.7432 14.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.87 0.62 0.41 1.35 0.69 0.69 0.49 -
P/RPS 1.72 1.45 0.96 2.08 0.28 0.31 0.24 38.83%
P/EPS 142.09 3.45 2.52 11.60 -9.13 -47.67 -26.00 -
EY 0.70 28.96 39.68 8.62 -10.96 -2.10 -3.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.38 0.28 0.59 0.31 0.35 0.37 5.83%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 30/11/09 25/11/08 29/11/07 29/11/06 29/11/05 30/11/04 -
Price 0.84 0.61 0.32 1.36 0.84 0.61 0.69 -
P/RPS 1.66 1.42 0.75 2.10 0.35 0.28 0.34 30.23%
P/EPS 137.19 3.40 1.97 11.68 -11.11 -42.15 -36.62 -
EY 0.73 29.44 50.85 8.56 -9.00 -2.37 -2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.37 0.22 0.59 0.38 0.31 0.52 -0.65%

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