[TWSPLNT] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[TWSPLNT] TRADEWINDS PLANTATION BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 104.75%
YoY- 687.08%
Quarter Report
Latest QR
Upcoming QR
TWSPLNT's Result
TWSPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Revenue 267,154 91,976 83,180 70,134 49,972 60,738 40,906 45.51%
PBT -20,340 5,002 30,880 16,734 -3,478 27,856 1,244 -
Tax 1,762 -4,962 -2,594 -190 3,478 -3,510 -1,244 -
NP -18,578 40 28,286 16,544 0 24,346 0 -
-
NP to SH -11,370 40 28,286 16,544 -2,818 24,346 -1,664 46.83%
-
Tax Rate - 99.20% 8.40% 1.14% - 12.60% 100.00% -
Total Cost 285,732 91,936 54,894 53,590 49,972 36,392 40,906 47.48%
-
Net Worth 1,200,756 515,999 393,572 393,599 403,486 383,905 374,399 26.23%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Div - - 6,399 - - - - -
Div Payout % - - 22.62% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Net Worth 1,200,756 515,999 393,572 393,599 403,486 383,905 374,399 26.23%
NOSH 531,308 200,000 159,988 159,999 160,113 159,960 160,000 27.11%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
NP Margin -6.95% 0.04% 34.01% 23.59% 0.00% 40.08% 0.00% -
ROE -0.95% 0.01% 7.19% 4.20% -0.70% 6.34% -0.44% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
RPS 50.28 45.99 51.99 43.83 31.21 37.97 25.57 14.47%
EPS -2.14 0.02 17.68 10.34 -1.76 15.22 -1.04 15.51%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.58 2.46 2.46 2.52 2.40 2.34 -0.69%
Adjusted Per Share Value based on latest NOSH - 159,923
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
RPS 42.55 14.65 13.25 11.17 7.96 9.67 6.52 45.49%
EPS -1.81 0.01 4.51 2.63 -0.45 3.88 -0.27 46.27%
DPS 0.00 0.00 1.02 0.00 0.00 0.00 0.00 -
NAPS 1.9125 0.8218 0.6268 0.6269 0.6426 0.6115 0.5963 26.23%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 30/06/00 29/06/01 -
Price 1.57 0.97 1.15 0.95 1.25 1.59 0.77 -
P/RPS 3.12 2.11 2.21 2.17 4.01 4.19 3.01 0.72%
P/EPS -73.36 4,850.00 6.50 9.19 -71.02 10.45 -74.04 -0.18%
EY -1.36 0.02 15.37 10.88 -1.41 9.57 -1.35 0.14%
DY 0.00 0.00 3.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.38 0.47 0.39 0.50 0.66 0.33 15.88%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Date 22/08/06 22/08/05 01/09/04 27/08/03 22/08/02 29/08/00 29/08/01 -
Price 1.88 1.12 1.12 1.25 1.34 1.48 1.08 -
P/RPS 3.74 2.44 2.15 2.85 4.29 3.90 4.22 -2.38%
P/EPS -87.85 5,600.00 6.33 12.09 -76.14 9.72 -103.85 -3.28%
EY -1.14 0.02 15.79 8.27 -1.31 10.28 -0.96 3.49%
DY 0.00 0.00 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.43 0.46 0.51 0.53 0.62 0.46 12.52%

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