[TWSPLNT] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -309.64%
YoY- -778.79%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 91,976 64,728 85,419 86,257 83,180 70,308 77,104 12.48%
PBT 5,002 7,856 -54,452 -72,109 30,880 22,276 15,388 -52.75%
Tax -4,962 -5,620 18,630 12,810 -2,594 -460 -6,216 -13.95%
NP 40 2,236 -35,822 -59,298 28,286 21,816 9,172 -97.33%
-
NP to SH 40 2,236 -35,822 -59,298 28,286 21,816 9,172 -97.33%
-
Tax Rate 99.20% 71.54% - - 8.40% 2.07% 40.40% -
Total Cost 91,936 62,492 121,241 145,555 54,894 48,492 67,932 22.37%
-
Net Worth 515,999 412,062 412,776 400,266 393,572 387,058 384,167 21.75%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,199 4,235 6,399 - - -
Div Payout % - - 0.00% 0.00% 22.62% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 515,999 412,062 412,776 400,266 393,572 387,058 384,167 21.75%
NOSH 200,000 159,714 159,991 158,835 159,988 159,941 160,069 16.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.04% 3.45% -41.94% -68.75% 34.01% 31.03% 11.90% -
ROE 0.01% 0.54% -8.68% -14.81% 7.19% 5.64% 2.39% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 45.99 40.53 53.39 54.31 51.99 43.96 48.17 -3.04%
EPS 0.02 1.40 -22.39 -37.33 17.68 13.64 5.73 -97.70%
DPS 0.00 0.00 2.00 2.67 4.00 0.00 0.00 -
NAPS 2.58 2.58 2.58 2.52 2.46 2.42 2.40 4.94%
Adjusted Per Share Value based on latest NOSH - 158,424
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 14.65 10.31 13.60 13.74 13.25 11.20 12.28 12.49%
EPS 0.01 0.36 -5.71 -9.44 4.51 3.47 1.46 -96.40%
DPS 0.00 0.00 0.51 0.67 1.02 0.00 0.00 -
NAPS 0.8218 0.6563 0.6574 0.6375 0.6268 0.6165 0.6119 21.74%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.97 0.93 1.06 1.12 1.15 1.28 1.22 -
P/RPS 2.11 2.29 1.99 2.06 2.21 2.91 2.53 -11.40%
P/EPS 4,850.00 66.43 -4.73 -3.00 6.50 9.38 21.29 3642.37%
EY 0.02 1.51 -21.12 -33.33 15.37 10.66 4.70 -97.38%
DY 0.00 0.00 1.89 2.38 3.48 0.00 0.00 -
P/NAPS 0.38 0.36 0.41 0.44 0.47 0.53 0.51 -17.82%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 25/05/05 22/02/05 22/11/04 01/09/04 25/05/04 27/02/04 -
Price 1.12 0.85 1.00 1.12 1.12 1.12 1.36 -
P/RPS 2.44 2.10 1.87 2.06 2.15 2.55 2.82 -9.20%
P/EPS 5,600.00 60.71 -4.47 -3.00 6.33 8.21 23.73 3731.53%
EY 0.02 1.65 -22.39 -33.33 15.79 12.18 4.21 -97.18%
DY 0.00 0.00 2.00 2.38 3.57 0.00 0.00 -
P/NAPS 0.43 0.33 0.39 0.44 0.46 0.46 0.57 -17.14%

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