[TWSCORP] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 103.72%
YoY- 102.05%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,153,824 1,149,538 820,685 1,082,566 1,100,044 1,081,036 1,063,148 5.60%
PBT 113,768 -22,961 49,981 74,354 22,408 -155,725 -63,836 -
Tax -97,012 -47,362 -45,645 -71,900 -88,352 -17,784 173,366 -
NP 16,756 -70,323 4,336 2,454 -65,944 -173,509 109,530 -71.36%
-
NP to SH 16,756 -70,323 -4,336 2,454 -65,944 -173,509 -109,530 -
-
Tax Rate 85.27% - 91.32% 96.70% 394.29% - - -
Total Cost 1,137,068 1,219,861 816,349 1,080,112 1,165,988 1,254,545 953,617 12.43%
-
Net Worth 744,016 741,330 737,120 785,279 790,083 816,221 1,003,183 -18.05%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 744,016 741,330 737,120 785,279 790,083 816,221 1,003,183 -18.05%
NOSH 625,223 622,967 619,428 613,499 622,113 623,070 623,095 0.22%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.45% -6.12% 0.53% 0.23% -5.99% -16.05% 10.30% -
ROE 2.25% -9.49% -0.59% 0.31% -8.35% -21.26% -10.92% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 184.55 184.53 132.49 176.46 176.82 173.50 170.62 5.36%
EPS 2.68 -11.29 -0.70 0.40 -10.60 -27.85 -17.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.19 1.28 1.27 1.31 1.61 -18.23%
Adjusted Per Share Value based on latest NOSH - 623,697
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 104.29 103.90 74.18 97.85 99.43 97.71 96.10 5.59%
EPS 1.51 -6.36 -0.39 0.22 -5.96 -15.68 -9.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6725 0.6701 0.6663 0.7098 0.7141 0.7378 0.9068 -18.05%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.75 0.62 0.77 0.82 0.75 0.57 0.62 -
P/RPS 0.41 0.34 0.58 0.46 0.42 0.33 0.36 9.04%
P/EPS 27.99 -5.49 -110.00 205.00 -7.08 -2.05 -3.53 -
EY 3.57 -18.21 -0.91 0.49 -14.13 -48.86 -28.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.52 0.65 0.64 0.59 0.44 0.39 37.63%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 20/11/03 28/08/03 28/05/03 27/02/03 28/11/02 -
Price 0.55 0.69 0.67 0.82 0.79 0.73 0.60 -
P/RPS 0.30 0.37 0.51 0.46 0.45 0.42 0.35 -9.75%
P/EPS 20.52 -6.11 -95.71 205.00 -7.45 -2.62 -3.41 -
EY 4.87 -16.36 -1.04 0.49 -13.42 -38.15 -29.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.56 0.64 0.62 0.56 0.37 15.60%

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