[TWSCORP] YoY Cumulative 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- 107.44%
YoY- 102.05%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 734,808 714,422 606,467 541,283 498,549 485,107 490,272 6.97%
PBT -3,996 3,005 70,558 37,177 -38,737 7,250 12,560 -
Tax -20,558 -17,073 -53,557 -35,950 38,737 -7,250 -35,290 -8.60%
NP -24,554 -14,068 17,001 1,227 0 0 -22,730 1.29%
-
NP to SH -24,590 -16,632 17,001 1,227 -59,857 -25,038 -22,730 1.31%
-
Tax Rate - 568.15% 75.90% 96.70% - 100.00% 280.97% -
Total Cost 759,362 728,490 589,466 540,056 498,549 485,107 513,002 6.75%
-
Net Worth 1,369,569 1,239,613 759,751 785,279 1,027,721 1,077,505 1,145,841 3.01%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,369,569 1,239,613 759,751 785,279 1,027,721 1,077,505 1,145,841 3.01%
NOSH 622,531 622,921 622,747 613,499 622,861 622,835 622,739 -0.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -3.34% -1.97% 2.80% 0.23% 0.00% 0.00% -4.64% -
ROE -1.80% -1.34% 2.24% 0.16% -5.82% -2.32% -1.98% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 118.04 114.69 97.39 88.23 80.04 77.89 78.73 6.97%
EPS -3.95 -2.67 2.73 0.20 -9.61 -4.02 -3.65 1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 1.99 1.22 1.28 1.65 1.73 1.84 3.02%
Adjusted Per Share Value based on latest NOSH - 623,697
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 66.42 64.58 54.82 48.93 45.06 43.85 44.31 6.97%
EPS -2.22 -1.50 1.54 0.11 -5.41 -2.26 -2.05 1.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2379 1.1205 0.6867 0.7098 0.9289 0.9739 1.0357 3.01%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.65 0.60 0.50 0.82 1.03 0.69 1.24 -
P/RPS 0.55 0.52 0.51 0.93 1.29 0.89 1.58 -16.12%
P/EPS -16.46 -22.47 18.32 410.00 -10.72 -17.16 -33.97 -11.37%
EY -6.08 -4.45 5.46 0.24 -9.33 -5.83 -2.94 12.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.41 0.64 0.62 0.40 0.67 -12.52%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 30/08/04 28/08/03 30/08/02 30/08/01 29/08/00 -
Price 0.70 0.69 0.47 0.82 0.80 0.76 1.13 -
P/RPS 0.59 0.60 0.48 0.93 1.00 0.98 1.44 -13.81%
P/EPS -17.72 -25.84 17.22 410.00 -8.32 -18.91 -30.96 -8.87%
EY -5.64 -3.87 5.81 0.24 -12.01 -5.29 -3.23 9.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.39 0.64 0.48 0.44 0.61 -10.19%

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