[TWSCORP] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 67.0%
YoY- -91.91%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 500,968 474,180 464,282 457,126 443,960 475,462 469,332 4.44%
PBT 87,588 -6,586 53,217 40,242 33,492 231,063 103,413 -10.49%
Tax -18,488 -14,594 -17,166 -13,370 -18,856 184,473 221,869 -
NP 69,100 -21,180 36,050 26,872 14,636 415,536 325,282 -64.43%
-
NP to SH 67,276 -21,497 35,284 26,232 15,708 369,703 264,132 -59.85%
-
Tax Rate 21.11% - 32.26% 33.22% 56.30% -79.84% -214.55% -
Total Cost 431,868 495,360 428,232 430,254 429,324 59,926 144,049 108.05%
-
Net Worth 1,810,144 1,772,827 1,827,607 1,805,929 1,786,348 1,806,791 1,634,786 7.03%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,810,144 1,772,827 1,827,607 1,805,929 1,786,348 1,806,791 1,634,786 7.03%
NOSH 1,106,513 1,103,465 1,107,238 1,102,184 1,090,833 1,105,815 1,106,080 0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.79% -4.47% 7.76% 5.88% 3.30% 87.40% 69.31% -
ROE 3.72% -1.21% 1.93% 1.45% 0.88% 20.46% 16.16% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 45.27 42.97 41.93 41.47 40.70 43.00 42.43 4.41%
EPS 6.08 -1.95 3.19 2.38 1.44 33.43 23.88 -59.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6359 1.6066 1.6506 1.6385 1.6376 1.6339 1.478 7.00%
Adjusted Per Share Value based on latest NOSH - 1,107,108
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 45.28 42.86 41.97 41.32 40.13 42.98 42.42 4.44%
EPS 6.08 -1.94 3.19 2.37 1.42 33.42 23.87 -59.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6362 1.6024 1.6519 1.6323 1.6146 1.6331 1.4776 7.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.60 0.60 0.62 0.70 0.37 0.32 0.41 -
P/RPS 1.33 1.40 1.48 1.69 0.91 0.74 0.97 23.44%
P/EPS 9.87 -30.80 19.46 29.41 25.69 0.96 1.72 220.86%
EY 10.13 -3.25 5.14 3.40 3.89 104.48 58.24 -68.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.38 0.43 0.23 0.20 0.28 20.43%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 23/02/10 30/11/09 27/08/09 29/05/09 27/02/09 25/11/08 -
Price 0.64 0.61 0.61 0.65 0.67 0.36 0.32 -
P/RPS 1.41 1.42 1.45 1.57 1.65 0.84 0.75 52.38%
P/EPS 10.53 -31.31 19.14 27.31 46.53 1.08 1.34 295.75%
EY 9.50 -3.19 5.22 3.66 2.15 92.87 74.63 -74.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.37 0.40 0.41 0.22 0.22 46.52%

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