[TWSPLNT] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -98.21%
YoY- -99.86%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 123,768 104,812 108,798 91,976 64,728 85,419 86,257 27.24%
PBT -25,400 -275 5,014 5,002 7,856 -54,452 -72,109 -50.15%
Tax 8,860 -2,373 -1,196 -4,962 -5,620 18,630 12,810 -21.80%
NP -16,540 -2,648 3,818 40 2,236 -35,822 -59,298 -57.34%
-
NP to SH -16,540 -2,648 3,818 40 2,236 -35,822 -59,298 -57.34%
-
Tax Rate - - 23.85% 99.20% 71.54% - - -
Total Cost 140,308 107,460 104,980 91,936 62,492 121,241 145,555 -2.42%
-
Net Worth 1,198,089 430,698 412,799 515,999 412,062 412,776 400,266 107.83%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 4,785 6,399 - - 3,199 4,235 -
Div Payout % - 0.00% 167.60% - - 0.00% 0.00% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,198,089 430,698 412,799 515,999 412,062 412,776 400,266 107.83%
NOSH 530,128 159,518 159,999 200,000 159,714 159,991 158,835 123.49%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -13.36% -2.53% 3.51% 0.04% 3.45% -41.94% -68.75% -
ROE -1.38% -0.61% 0.93% 0.01% 0.54% -8.68% -14.81% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.35 65.71 68.00 45.99 40.53 53.39 54.31 -43.06%
EPS -3.12 -1.66 2.39 0.02 1.40 -22.39 -37.33 -80.91%
DPS 0.00 3.00 4.00 0.00 0.00 2.00 2.67 -
NAPS 2.26 2.70 2.58 2.58 2.58 2.58 2.52 -7.00%
Adjusted Per Share Value based on latest NOSH - 158,529
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 19.71 16.69 17.33 14.65 10.31 13.60 13.74 27.22%
EPS -2.63 -0.42 0.61 0.01 0.36 -5.71 -9.44 -57.37%
DPS 0.00 0.76 1.02 0.00 0.00 0.51 0.67 -
NAPS 1.9082 0.686 0.6575 0.8218 0.6563 0.6574 0.6375 107.83%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.44 1.12 1.28 0.97 0.93 1.06 1.12 -
P/RPS 6.17 1.70 1.88 2.11 2.29 1.99 2.06 107.92%
P/EPS -46.15 -67.47 53.63 4,850.00 66.43 -4.73 -3.00 519.56%
EY -2.17 -1.48 1.86 0.02 1.51 -21.12 -33.33 -83.84%
DY 0.00 2.68 3.13 0.00 0.00 1.89 2.38 -
P/NAPS 0.64 0.41 0.50 0.38 0.36 0.41 0.44 28.40%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 15/06/06 23/02/06 17/11/05 22/08/05 25/05/05 22/02/05 22/11/04 -
Price 1.52 1.31 1.23 1.12 0.85 1.00 1.12 -
P/RPS 6.51 1.99 1.81 2.44 2.10 1.87 2.06 115.49%
P/EPS -48.72 -78.92 51.54 5,600.00 60.71 -4.47 -3.00 542.38%
EY -2.05 -1.27 1.94 0.02 1.65 -22.39 -33.33 -84.44%
DY 0.00 2.29 3.25 0.00 0.00 2.00 2.38 -
P/NAPS 0.67 0.49 0.48 0.43 0.33 0.39 0.44 32.39%

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