[TWSCORP] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 8.51%
YoY- -122.83%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,082,566 1,100,044 1,081,036 1,063,148 997,098 1,001,392 1,015,583 4.36%
PBT 74,354 22,408 -155,725 -63,836 -77,474 -73,128 -19,988 -
Tax -71,900 -88,352 -17,784 173,366 77,474 73,128 19,988 -
NP 2,454 -65,944 -173,509 109,530 0 0 0 -
-
NP to SH 2,454 -65,944 -173,509 -109,530 -119,714 -114,376 -95,939 -
-
Tax Rate 96.70% 394.29% - - - - - -
Total Cost 1,080,112 1,165,988 1,254,545 953,617 997,098 1,001,392 1,015,583 4.20%
-
Net Worth 785,279 790,083 816,221 1,003,183 1,027,721 1,052,807 1,083,986 -19.38%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 785,279 790,083 816,221 1,003,183 1,027,721 1,052,807 1,083,986 -19.38%
NOSH 613,499 622,113 623,070 623,095 622,861 622,962 622,980 -1.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.23% -5.99% -16.05% 10.30% 0.00% 0.00% 0.00% -
ROE 0.31% -8.35% -21.26% -10.92% -11.65% -10.86% -8.85% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 176.46 176.82 173.50 170.62 160.08 160.75 163.02 5.43%
EPS 0.40 -10.60 -27.85 -17.59 -19.22 -18.36 -15.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.31 1.61 1.65 1.69 1.74 -18.55%
Adjusted Per Share Value based on latest NOSH - 623,661
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 97.85 99.43 97.71 96.10 90.13 90.51 91.80 4.35%
EPS 0.22 -5.96 -15.68 -9.90 -10.82 -10.34 -8.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7098 0.7141 0.7378 0.9068 0.9289 0.9516 0.9798 -19.38%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.82 0.75 0.57 0.62 1.03 0.92 0.70 -
P/RPS 0.46 0.42 0.33 0.36 0.64 0.57 0.43 4.61%
P/EPS 205.00 -7.08 -2.05 -3.53 -5.36 -5.01 -4.55 -
EY 0.49 -14.13 -48.86 -28.35 -18.66 -19.96 -22.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.44 0.39 0.62 0.54 0.40 36.91%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 27/02/03 28/11/02 30/08/02 30/05/02 28/02/02 -
Price 0.82 0.79 0.73 0.60 0.80 1.08 0.77 -
P/RPS 0.46 0.45 0.42 0.35 0.50 0.67 0.47 -1.42%
P/EPS 205.00 -7.45 -2.62 -3.41 -4.16 -5.88 -5.00 -
EY 0.49 -13.42 -38.15 -29.30 -24.02 -17.00 -20.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.56 0.37 0.48 0.64 0.44 28.46%

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