[TWSCORP] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 61.99%
YoY- 42.34%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,241,080 1,265,264 1,153,824 1,100,044 1,001,392 952,284 945,500 4.63%
PBT -67,988 3,492 113,768 22,408 -73,128 -13,588 25,168 -
Tax -37,656 -39,384 -97,012 -88,352 73,128 13,588 -73,784 -10.60%
NP -105,644 -35,892 16,756 -65,944 0 0 -48,616 13.80%
-
NP to SH -94,448 -35,892 16,756 -65,944 -114,376 -65,556 -48,616 11.69%
-
Tax Rate - 1,127.84% 85.27% 394.29% - - 293.17% -
Total Cost 1,346,724 1,301,156 1,137,068 1,165,988 1,001,392 952,284 994,116 5.18%
-
Net Worth 1,364,387 1,240,018 744,016 790,083 1,052,807 1,096,754 1,159,304 2.75%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,364,387 1,240,018 744,016 790,083 1,052,807 1,096,754 1,159,304 2.75%
NOSH 623,007 623,124 625,223 622,113 622,962 623,155 623,282 -0.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -8.51% -2.84% 1.45% -5.99% 0.00% 0.00% -5.14% -
ROE -6.92% -2.89% 2.25% -8.35% -10.86% -5.98% -4.19% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 199.21 203.05 184.55 176.82 160.75 152.82 151.70 4.64%
EPS -15.16 -5.76 2.68 -10.60 -18.36 -10.52 -7.80 11.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 1.99 1.19 1.27 1.69 1.76 1.86 2.75%
Adjusted Per Share Value based on latest NOSH - 622,113
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 112.18 114.36 104.29 99.43 90.51 86.07 85.46 4.63%
EPS -8.54 -3.24 1.51 -5.96 -10.34 -5.93 -4.39 11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2332 1.1208 0.6725 0.7141 0.9516 0.9913 1.0479 2.74%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.71 0.74 0.75 0.75 0.92 0.79 1.39 -
P/RPS 0.36 0.36 0.41 0.42 0.57 0.52 0.92 -14.47%
P/EPS -4.68 -12.85 27.99 -7.08 -5.01 -7.51 -17.82 -19.96%
EY -21.35 -7.78 3.57 -14.13 -19.96 -13.32 -5.61 24.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.63 0.59 0.54 0.45 0.75 -13.22%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 08/06/06 26/05/05 27/05/04 28/05/03 30/05/02 31/05/01 29/05/00 -
Price 0.67 0.65 0.55 0.79 1.08 0.74 1.24 -
P/RPS 0.34 0.32 0.30 0.45 0.67 0.48 0.82 -13.64%
P/EPS -4.42 -11.28 20.52 -7.45 -5.88 -7.03 -15.90 -19.20%
EY -22.63 -8.86 4.87 -13.42 -17.00 -14.22 -6.29 23.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.46 0.62 0.64 0.42 0.67 -12.04%

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