[TWSCORP] YoY 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- 207.44%
YoY- 156.66%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 424,538 398,106 318,011 266,272 248,201 247,036 253,897 8.94%
PBT 13,001 2,132 42,116 31,575 -20,455 10,647 6,268 12.92%
Tax -11,144 -10,229 -29,304 -13,862 20,455 -10,647 -16,844 -6.65%
NP 1,857 -8,097 12,812 17,713 0 0 -10,576 -
-
NP to SH -978 -7,659 12,812 17,713 -31,263 -8,649 -10,576 -32.74%
-
Tax Rate 85.72% 479.78% 69.58% 43.90% - 100.00% 268.73% -
Total Cost 422,681 406,203 305,199 248,559 248,201 247,036 264,473 8.12%
-
Net Worth 1,344,750 1,239,139 758,768 798,332 1,027,568 1,076,458 1,144,696 2.71%
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 1,344,750 1,239,139 758,768 798,332 1,027,568 1,076,458 1,144,696 2.71%
NOSH 611,250 622,682 621,941 623,697 622,768 622,230 622,117 -0.29%
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 0.44% -2.03% 4.03% 6.65% 0.00% 0.00% -4.17% -
ROE -0.07% -0.62% 1.69% 2.22% -3.04% -0.80% -0.92% -
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 69.45 63.93 51.13 42.69 39.85 39.70 40.81 9.26%
EPS -0.16 -1.23 2.06 2.84 -5.02 -1.39 -1.70 -32.54%
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 38.37 35.98 28.74 24.07 22.43 22.33 22.95 8.93%
EPS -0.09 -0.69 1.16 1.60 -2.83 -0.78 -0.96 -32.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2155 1.12 0.6858 0.7216 0.9288 0.973 1.0347 2.71%
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 0.94 0.94 0.98 1.92 2.58 1.74 3.04 -17.76%
P/EPS -406.25 -48.78 24.27 28.87 -20.52 -49.64 -72.94 33.12%
EY -0.25 -2.05 4.12 3.46 -4.87 -2.01 -1.37 -24.67%
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 1.01 1.08 0.92 1.92 2.01 1.91 2.77 -15.47%
P/EPS -437.50 -56.10 22.82 28.87 -15.94 -54.68 -66.47 36.87%
EY -0.23 -1.78 4.38 3.46 -6.28 -1.83 -1.50 -26.82%
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