[TWSCORP] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 81.96%
YoY- 42.34%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 328,853 279,402 266,272 275,011 283,675 298,812 248,201 20.57%
PBT -72,942 12,804 31,575 5,602 -107,848 -6,464 -20,455 132.86%
Tax 6,955 -18,367 -13,862 -22,088 16,487 -17,877 20,455 -51.18%
NP -65,987 -5,563 17,713 -16,486 -91,361 -24,341 0 -
-
NP to SH -65,987 -5,563 17,713 -16,486 -91,361 -24,341 -31,263 64.32%
-
Tax Rate - 143.45% 43.90% 394.29% - - - -
Total Cost 394,840 284,965 248,559 291,497 375,036 323,153 248,201 36.15%
-
Net Worth 735,363 793,821 798,332 790,083 878,421 1,004,095 1,027,568 -19.94%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 735,363 793,821 798,332 790,083 878,421 1,004,095 1,027,568 -19.94%
NOSH 623,189 625,056 623,697 622,113 622,994 623,661 622,768 0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -20.07% -1.99% 6.65% -5.99% -32.21% -8.15% 0.00% -
ROE -8.97% -0.70% 2.22% -2.09% -10.40% -2.42% -3.04% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 52.77 44.70 42.69 44.21 45.53 47.91 39.85 20.52%
EPS -10.59 -0.89 2.84 -2.65 -14.66 -3.91 -5.02 64.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.27 1.28 1.27 1.41 1.61 1.65 -19.98%
Adjusted Per Share Value based on latest NOSH - 622,113
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 29.72 25.25 24.07 24.86 25.64 27.01 22.43 20.57%
EPS -5.96 -0.50 1.60 -1.49 -8.26 -2.20 -2.83 64.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6647 0.7175 0.7216 0.7141 0.794 0.9076 0.9288 -19.94%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.62 0.77 0.82 0.75 0.57 0.62 1.03 -
P/RPS 1.17 1.72 1.92 1.70 1.25 1.29 2.58 -40.88%
P/EPS -5.86 -86.52 28.87 -28.30 -3.89 -15.89 -20.52 -56.53%
EY -17.08 -1.16 3.46 -3.53 -25.73 -6.30 -4.87 130.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.64 0.59 0.40 0.39 0.62 -9.90%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 28/05/03 27/02/03 28/11/02 30/08/02 -
Price 0.69 0.67 0.82 0.79 0.73 0.60 0.80 -
P/RPS 1.31 1.50 1.92 1.79 1.60 1.25 2.01 -24.77%
P/EPS -6.52 -75.28 28.87 -29.81 -4.98 -15.37 -15.94 -44.80%
EY -15.35 -1.33 3.46 -3.35 -20.09 -6.50 -6.28 81.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.64 0.62 0.52 0.37 0.48 13.40%

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