[TWSCORP] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -276.69%
YoY- 96.04%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,519,817 1,427,668 1,251,398 820,685 1,063,148 1,013,528 1,026,378 6.75%
PBT 57,264 36,461 175,480 49,981 -63,836 20,693 112,577 -10.65%
Tax -46,052 -31,766 -103,146 -45,645 173,366 -20,693 -74,496 -7.69%
NP 11,212 4,694 72,333 4,336 109,530 0 38,081 -18.42%
-
NP to SH -13,237 -14,992 72,333 -4,336 -109,530 -49,153 38,081 -
-
Tax Rate 80.42% 87.12% 58.78% 91.32% - 100.00% 66.17% -
Total Cost 1,508,605 1,422,973 1,179,065 816,349 953,617 1,013,528 988,297 7.30%
-
Net Worth 1,392,417 1,243,086 822,158 737,120 1,003,183 1,058,623 1,172,372 2.90%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - 33,258 -
Div Payout % - - - - - - 87.34% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,392,417 1,243,086 822,158 737,120 1,003,183 1,058,623 1,172,372 2.90%
NOSH 624,402 624,666 622,847 619,428 623,095 622,719 623,602 0.02%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.74% 0.33% 5.78% 0.53% 10.30% 0.00% 3.71% -
ROE -0.95% -1.21% 8.80% -0.59% -10.92% -4.64% 3.25% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 243.40 228.55 200.92 132.49 170.62 162.76 164.59 6.73%
EPS -2.12 -2.40 11.61 -0.70 -17.59 -7.89 6.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.33 -
NAPS 2.23 1.99 1.32 1.19 1.61 1.70 1.88 2.88%
Adjusted Per Share Value based on latest NOSH - 625,056
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 137.37 129.04 113.11 74.18 96.10 91.61 92.77 6.75%
EPS -1.20 -1.36 6.54 -0.39 -9.90 -4.44 3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.01 -
NAPS 1.2586 1.1236 0.7431 0.6663 0.9068 0.9569 1.0597 2.90%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.69 0.69 0.49 0.77 0.62 0.65 1.00 -
P/RPS 0.28 0.30 0.24 0.58 0.36 0.40 0.61 -12.16%
P/EPS -32.55 -28.75 4.22 -110.00 -3.53 -8.23 16.38 -
EY -3.07 -3.48 23.70 -0.91 -28.35 -12.14 6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.33 -
P/NAPS 0.31 0.35 0.37 0.65 0.39 0.38 0.53 -8.54%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 30/11/04 20/11/03 28/11/02 29/11/01 24/11/00 -
Price 0.84 0.61 0.69 0.67 0.60 0.69 0.94 -
P/RPS 0.35 0.27 0.34 0.51 0.35 0.42 0.57 -7.80%
P/EPS -39.62 -25.42 5.94 -95.71 -3.41 -8.74 15.39 -
EY -2.52 -3.93 16.83 -1.04 -29.30 -11.44 6.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.67 -
P/NAPS 0.38 0.31 0.52 0.56 0.37 0.41 0.50 -4.46%

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