[TWSPLNT] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 117.32%
YoY- 120.67%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 133,577 30,942 0 20,726 43,829 67,842 85,419 34.83%
PBT -10,170 -6,350 0 -369 -69,891 -60,019 -54,450 -67.42%
Tax 881 882 0 9,021 19,926 18,743 18,628 -86.99%
NP -9,289 -5,468 0 8,652 -49,965 -41,276 -35,822 -59.43%
-
NP to SH -5,685 -4,135 0 8,652 -49,965 -41,276 -35,822 -70.78%
-
Tax Rate - - - - - - - -
Total Cost 142,866 36,410 0 12,074 93,794 109,118 121,241 11.59%
-
Net Worth 1,207,931 1,198,089 0 319,550 317,058 319,428 412,609 105.04%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - 3,200 3,200 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,207,931 1,198,089 0 319,550 317,058 319,428 412,609 105.04%
NOSH 534,482 530,128 159,797 159,775 158,529 159,714 159,926 124.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -6.95% -17.67% 0.00% 41.74% -114.00% -60.84% -41.94% -
ROE -0.47% -0.35% 0.00% 2.71% -15.76% -12.92% -8.68% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.99 5.84 0.00 12.97 27.65 42.48 53.41 -39.81%
EPS -1.06 -0.78 0.00 5.42 -31.52 -25.84 -22.40 -86.98%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 2.26 2.26 0.00 2.00 2.00 2.00 2.58 -8.47%
Adjusted Per Share Value based on latest NOSH - 159,775
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.28 4.93 0.00 3.30 6.98 10.81 13.60 34.88%
EPS -0.91 -0.66 0.00 1.38 -7.96 -6.57 -5.71 -70.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.51 0.51 -
NAPS 1.9239 1.9082 0.00 0.509 0.505 0.5088 0.6572 105.04%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.57 1.44 1.12 1.28 0.97 0.93 1.06 -
P/RPS 6.28 24.67 0.00 9.87 3.51 2.19 1.98 116.32%
P/EPS -147.61 -184.62 0.00 23.64 -3.08 -3.60 -4.73 897.48%
EY -0.68 -0.54 0.00 4.23 -32.49 -27.79 -21.13 -89.94%
DY 0.00 0.00 0.00 0.00 0.00 2.15 1.89 -
P/NAPS 0.69 0.64 0.00 0.64 0.49 0.47 0.41 41.61%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 15/06/06 23/02/06 17/11/05 22/08/05 25/05/05 22/02/05 -
Price 1.88 1.52 1.31 1.23 1.12 0.85 1.00 -
P/RPS 7.52 26.04 0.00 9.48 4.05 2.00 1.87 153.52%
P/EPS -176.75 -194.87 0.00 22.71 -3.55 -3.29 -4.46 1070.24%
EY -0.57 -0.51 0.00 4.40 -28.14 -30.40 -22.40 -91.40%
DY 0.00 0.00 0.00 0.00 0.00 2.35 2.00 -
P/NAPS 0.83 0.67 0.00 0.62 0.56 0.43 0.39 65.68%

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