[TWSCORP] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -434.68%
YoY- -185.93%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 475,462 417,973 1,248,771 1,449,173 1,244,841 1,149,538 1,081,036 -12.78%
PBT 231,063 27,902 32,893 -4,934 151,644 -22,961 -155,725 -
Tax 184,473 156,211 -27,374 -33,920 -95,218 -47,362 38,758 29.66%
NP 415,536 184,113 5,519 -38,854 56,426 -70,323 -116,967 -
-
NP to SH 369,703 55,241 -10,554 -48,485 56,426 -70,323 -173,509 -
-
Tax Rate -79.84% -559.86% 83.22% - 62.79% - - -
Total Cost 59,926 233,860 1,243,252 1,488,027 1,188,415 1,219,861 1,198,003 -39.27%
-
Net Worth 1,807,345 1,316,758 1,230,000 2,191,385 823,114 735,363 878,421 12.76%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,807,345 1,316,758 1,230,000 2,191,385 823,114 735,363 878,421 12.76%
NOSH 1,106,221 1,009,784 615,000 622,552 623,571 623,189 622,994 10.03%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 87.40% 44.05% 0.44% -2.68% 4.53% -6.12% -10.82% -
ROE 20.46% 4.20% -0.86% -2.21% 6.86% -9.56% -19.75% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 42.98 41.39 203.05 232.78 199.63 184.46 173.52 -20.73%
EPS 33.42 5.47 -1.72 -7.79 9.05 -11.28 -27.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6338 1.304 2.00 3.52 1.32 1.18 1.41 2.48%
Adjusted Per Share Value based on latest NOSH - 622,552
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 42.98 37.78 112.87 130.99 112.52 103.90 97.71 -12.78%
EPS 33.42 4.99 -0.95 -4.38 5.10 -6.36 -15.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6336 1.1902 1.1118 1.9807 0.744 0.6647 0.794 12.76%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.32 1.40 0.77 0.60 0.64 0.62 0.57 -
P/RPS 0.74 3.38 0.38 0.26 0.32 0.34 0.33 14.39%
P/EPS 0.96 25.59 -44.87 -7.70 7.07 -5.49 -2.05 -
EY 104.44 3.91 -2.23 -12.98 14.14 -18.20 -48.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 1.07 0.39 0.17 0.48 0.53 0.40 -10.90%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 28/02/08 28/02/07 28/02/06 25/02/05 26/02/04 27/02/03 -
Price 0.36 0.90 0.93 0.65 0.75 0.69 0.73 -
P/RPS 0.84 2.17 0.46 0.28 0.38 0.37 0.42 12.23%
P/EPS 1.08 16.45 -54.19 -8.35 8.29 -6.11 -2.62 -
EY 92.83 6.08 -1.85 -11.98 12.07 -16.35 -38.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.69 0.47 0.18 0.57 0.58 0.52 -13.34%

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