[TWSCORP] YoY 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- -131.41%
YoY- 77.15%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
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 405,055 356,329 332,082 279,402 298,812 275,039 279,512 6.37%
PBT 46,944 24,341 61,052 12,804 -6,464 8,270 71,873 -6.84%
Tax -13,981 -6,752 -23,803 -18,367 -17,877 -8,270 -20,582 -6.23%
NP 32,963 17,589 37,249 -5,563 -24,341 0 51,291 -7.10%
-
NP to SH 14,662 5,388 37,249 -5,563 -24,341 -11,827 51,291 -18.82%
-
Tax Rate 29.78% 27.74% 38.99% 143.45% - 100.00% 28.64% -
Total Cost 372,092 338,740 294,833 284,965 323,153 275,039 228,221 8.48%
-
Net Worth 1,391,330 1,246,758 822,218 793,821 1,004,095 1,058,205 1,171,653 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 - - - - - - 24,928 -
Div Payout % - - - - - - 48.60% -
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 1,391,330 1,246,758 822,218 793,821 1,004,095 1,058,205 1,171,653 2.90%
NOSH 623,914 626,511 622,892 625,056 623,661 622,473 623,219 0.01%
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 8.14% 4.94% 11.22% -1.99% -8.15% 0.00% 18.35% -
ROE 1.05% 0.43% 4.53% -0.70% -2.42% -1.12% 4.38% -
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 64.92 56.88 53.31 44.70 47.91 44.18 44.85 6.35%
EPS 2.35 0.86 5.98 -0.89 -3.91 -1.90 8.23 -18.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 2.23 1.99 1.32 1.27 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 36.61 32.21 30.02 25.25 27.01 24.86 25.26 6.37%
EPS 1.33 0.49 3.37 -0.50 -2.20 -1.07 4.64 -18.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.25 -
NAPS 1.2576 1.1269 0.7432 0.7175 0.9076 0.9565 1.059 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 1.06 1.21 0.92 1.72 1.29 1.47 2.23 -11.65%
P/EPS 29.36 80.23 8.19 -86.52 -15.89 -34.21 12.15 15.83%
EY 3.41 1.25 12.20 -1.16 -6.30 -2.92 8.23 -13.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.31 0.35 0.37 0.61 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 1.29 1.07 1.29 1.50 1.25 1.56 2.10 -7.79%
P/EPS 35.74 70.93 11.54 -75.28 -15.37 -36.32 11.42 20.93%
EY 2.80 1.41 8.67 -1.33 -6.50 -2.75 8.76 -17.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.26 -
P/NAPS 0.38 0.31 0.52 0.53 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