[TWSPLNT] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 14220.0%
YoY- 106.44%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 133,577 30,942 104,812 81,599 45,988 16,182 85,419 34.83%
PBT -10,170 -6,350 -275 3,761 2,501 1,964 -54,452 -67.42%
Tax 881 2,215 -2,373 -897 -2,481 -1,405 18,630 -86.99%
NP -9,289 -4,135 -2,648 2,864 20 559 -35,822 -59.43%
-
NP to SH -5,685 -4,135 -2,648 2,864 20 559 -35,822 -70.78%
-
Tax Rate - - - 23.85% 99.20% 71.54% - -
Total Cost 142,866 35,077 107,460 78,735 45,968 15,623 121,241 11.59%
-
Net Worth 1,200,756 1,198,089 430,698 412,799 515,999 412,062 412,776 104.17%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 4,785 4,800 - - 3,199 -
Div Payout % - - 0.00% 167.60% - - 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,200,756 1,198,089 430,698 412,799 515,999 412,062 412,776 104.17%
NOSH 531,308 530,128 159,518 160,000 200,000 159,714 159,991 123.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -6.95% -13.36% -2.53% 3.51% 0.04% 3.45% -41.94% -
ROE -0.47% -0.35% -0.61% 0.69% 0.00% 0.14% -8.68% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.14 5.84 65.71 51.00 22.99 10.13 53.39 -39.55%
EPS -1.07 -0.78 -1.66 1.79 0.01 0.35 -22.39 -86.90%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 2.00 -
NAPS 2.26 2.26 2.70 2.58 2.58 2.58 2.58 -8.47%
Adjusted Per Share Value based on latest NOSH - 159,775
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.28 4.93 16.69 13.00 7.32 2.58 13.60 34.88%
EPS -0.91 -0.66 -0.42 0.46 0.00 0.09 -5.71 -70.70%
DPS 0.00 0.00 0.76 0.76 0.00 0.00 0.51 -
NAPS 1.9125 1.9082 0.686 0.6575 0.8218 0.6563 0.6574 104.18%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.57 1.44 1.12 1.28 0.97 0.93 1.06 -
P/RPS 6.24 24.67 1.70 2.51 4.22 9.18 1.99 114.68%
P/EPS -146.73 -184.62 -67.47 71.51 9,700.00 265.71 -4.73 893.50%
EY -0.68 -0.54 -1.48 1.40 0.01 0.38 -21.12 -89.94%
DY 0.00 0.00 2.68 2.34 0.00 0.00 1.89 -
P/NAPS 0.69 0.64 0.41 0.50 0.38 0.36 0.41 41.61%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 15/06/06 23/02/06 17/11/05 22/08/05 25/05/05 22/02/05 -
Price 1.88 1.52 1.31 1.23 1.12 0.85 1.00 -
P/RPS 7.48 26.04 1.99 2.41 4.87 8.39 1.87 152.62%
P/EPS -175.70 -194.87 -78.92 68.72 11,200.00 242.86 -4.47 1063.84%
EY -0.57 -0.51 -1.27 1.46 0.01 0.41 -22.39 -91.40%
DY 0.00 0.00 2.29 2.44 0.00 0.00 2.00 -
P/NAPS 0.83 0.67 0.49 0.48 0.43 0.33 0.39 65.68%

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