[TWSCORP] QoQ 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- 207.44%
YoY- 156.66%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
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 288,456 328,853 279,402 266,272 275,011 283,675 298,812 -2.32%
PBT 28,442 -72,942 12,804 31,575 5,602 -107,848 -6,464 -
Tax -24,253 6,955 -18,367 -13,862 -22,088 16,487 -17,877 22.52%
NP 4,189 -65,987 -5,563 17,713 -16,486 -91,361 -24,341 -
-
NP to SH 4,189 -65,987 -5,563 17,713 -16,486 -91,361 -24,341 -
-
Tax Rate 85.27% - 143.45% 43.90% 394.29% - - -
Total Cost 284,267 394,840 284,965 248,559 291,497 375,036 323,153 -8.18%
-
Net Worth 744,016 735,363 793,821 798,332 790,083 878,421 1,004,095 -18.09%
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 744,016 735,363 793,821 798,332 790,083 878,421 1,004,095 -18.09%
NOSH 625,223 623,189 625,056 623,697 622,113 622,994 623,661 0.16%
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% -20.07% -1.99% 6.65% -5.99% -32.21% -8.15% -
ROE 0.56% -8.97% -0.70% 2.22% -2.09% -10.40% -2.42% -
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 46.14 52.77 44.70 42.69 44.21 45.53 47.91 -2.47%
EPS 0.67 -10.59 -0.89 2.84 -2.65 -14.66 -3.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.27 1.28 1.27 1.41 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 26.07 29.72 25.25 24.07 24.86 25.64 27.01 -2.33%
EPS 0.38 -5.96 -0.50 1.60 -1.49 -8.26 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6725 0.6647 0.7175 0.7216 0.7141 0.794 0.9076 -18.10%
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 1.63 1.17 1.72 1.92 1.70 1.25 1.29 16.86%
P/EPS 111.94 -5.86 -86.52 28.87 -28.30 -3.89 -15.89 -
EY 0.89 -17.08 -1.16 3.46 -3.53 -25.73 -6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.61 0.64 0.59 0.40 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 1.19 1.31 1.50 1.92 1.79 1.60 1.25 -3.22%
P/EPS 82.09 -6.52 -75.28 28.87 -29.81 -4.98 -15.37 -
EY 1.22 -15.35 -1.33 3.46 -3.35 -20.09 -6.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.53 0.64 0.62 0.52 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