[TWS] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[TWS] TRADEWINDS (M) BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -76.6%
YoY- -1.77%
Quarter Report
Latest QR
Upcoming QR
TWS's Result
TWS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 365,691 218,880 220,212 193,527 184,054 171,562 132,688 18.39%
PBT 13,764 5,649 12,461 28,266 28,593 13,505 36 169.28%
Tax -5,403 -3,175 -5,261 -8,540 -8,511 -4,054 -36 130.43%
NP 8,361 2,474 7,200 19,726 20,082 9,451 0 -
-
NP to SH 8,327 5,356 7,200 19,726 20,082 9,451 -1,253 -
-
Tax Rate 39.25% 56.20% 42.22% 30.21% 29.77% 30.02% 100.00% -
Total Cost 357,330 216,406 213,012 173,801 163,972 162,111 132,688 17.94%
-
Net Worth 1,167,558 1,476,598 968,888 940,322 870,200 860,189 881,873 4.78%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,167,558 1,476,598 968,888 940,322 870,200 860,189 881,873 4.78%
NOSH 296,334 295,911 296,296 296,631 296,632 296,269 298,333 -0.11%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.29% 1.13% 3.27% 10.19% 10.91% 5.51% 0.00% -
ROE 0.71% 0.36% 0.74% 2.10% 2.31% 1.10% -0.14% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 123.40 73.97 74.32 65.24 62.05 57.91 44.48 18.52%
EPS 2.81 1.81 2.43 6.65 6.77 3.19 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.94 4.99 3.27 3.17 2.9336 2.9034 2.956 4.90%
Adjusted Per Share Value based on latest NOSH - 296,631
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 123.35 73.83 74.28 65.28 62.08 57.87 44.76 18.39%
EPS 2.81 1.81 2.43 6.65 6.77 3.19 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9384 4.9808 3.2682 3.1719 2.9353 2.9015 2.9747 4.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.90 2.42 2.74 2.70 1.69 2.12 2.06 -
P/RPS 2.35 3.27 3.69 4.14 2.72 3.66 4.63 -10.68%
P/EPS 103.20 133.70 112.76 40.60 24.96 66.46 -490.48 -
EY 0.97 0.75 0.89 2.46 4.01 1.50 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.48 0.84 0.85 0.58 0.73 0.70 0.93%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 25/05/06 24/05/05 25/05/04 28/05/03 23/05/02 01/06/01 -
Price 2.87 2.44 2.77 2.64 1.76 2.20 1.90 -
P/RPS 2.33 3.30 3.73 4.05 2.84 3.80 4.27 -9.59%
P/EPS 102.14 134.81 113.99 39.70 26.00 68.97 -452.38 -
EY 0.98 0.74 0.88 2.52 3.85 1.45 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.49 0.85 0.83 0.60 0.76 0.64 2.21%

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