[TWSPLNT] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 101.56%
YoY- -89.75%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 104,812 81,599 45,988 16,182 85,419 64,693 41,590 84.87%
PBT -275 3,761 2,501 1,964 -54,452 -54,082 15,440 -
Tax -2,373 -897 -2,481 -1,405 18,630 9,608 -1,297 49.42%
NP -2,648 2,864 20 559 -35,822 -44,474 14,143 -
-
NP to SH -2,648 2,864 20 559 -35,822 -44,474 14,143 -
-
Tax Rate - 23.85% 99.20% 71.54% - - 8.40% -
Total Cost 107,460 78,735 45,968 15,623 121,241 109,167 27,447 147.79%
-
Net Worth 430,698 412,799 515,999 412,062 412,776 400,265 393,572 6.17%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,785 4,800 - - 3,199 3,176 3,199 30.69%
Div Payout % 0.00% 167.60% - - 0.00% 0.00% 22.62% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 430,698 412,799 515,999 412,062 412,776 400,265 393,572 6.17%
NOSH 159,518 160,000 200,000 159,714 159,991 158,835 159,988 -0.19%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -2.53% 3.51% 0.04% 3.45% -41.94% -68.75% 34.01% -
ROE -0.61% 0.69% 0.00% 0.14% -8.68% -11.11% 3.59% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 65.71 51.00 22.99 10.13 53.39 40.73 26.00 85.22%
EPS -1.66 1.79 0.01 0.35 -22.39 -28.00 8.84 -
DPS 3.00 3.00 0.00 0.00 2.00 2.00 2.00 30.94%
NAPS 2.70 2.58 2.58 2.58 2.58 2.52 2.46 6.38%
Adjusted Per Share Value based on latest NOSH - 159,714
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.69 13.00 7.32 2.58 13.60 10.30 6.62 84.92%
EPS -0.42 0.46 0.00 0.09 -5.71 -7.08 2.25 -
DPS 0.76 0.76 0.00 0.00 0.51 0.51 0.51 30.37%
NAPS 0.686 0.6575 0.8218 0.6563 0.6574 0.6375 0.6268 6.18%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.12 1.28 0.97 0.93 1.06 1.12 1.15 -
P/RPS 1.70 2.51 4.22 9.18 1.99 2.75 4.42 -47.02%
P/EPS -67.47 71.51 9,700.00 265.71 -4.73 -4.00 13.01 -
EY -1.48 1.40 0.01 0.38 -21.12 -25.00 7.69 -
DY 2.68 2.34 0.00 0.00 1.89 1.79 1.74 33.26%
P/NAPS 0.41 0.50 0.38 0.36 0.41 0.44 0.47 -8.68%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 17/11/05 22/08/05 25/05/05 22/02/05 22/11/04 01/09/04 -
Price 1.31 1.23 1.12 0.85 1.00 1.12 1.12 -
P/RPS 1.99 2.41 4.87 8.39 1.87 2.75 4.31 -40.17%
P/EPS -78.92 68.72 11,200.00 242.86 -4.47 -4.00 12.67 -
EY -1.27 1.46 0.01 0.41 -22.39 -25.00 7.89 -
DY 2.29 2.44 0.00 0.00 2.00 1.79 1.79 17.79%
P/NAPS 0.49 0.48 0.43 0.33 0.39 0.44 0.46 4.28%

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