[TWSCORP] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -18.54%
YoY- 170.67%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 457,126 443,960 475,462 469,332 454,984 411,940 417,973 6.15%
PBT 40,242 33,492 231,063 103,413 56,724 11,448 27,902 27.68%
Tax -13,370 -18,856 184,473 221,869 331,040 81,616 156,211 -
NP 26,872 14,636 415,536 325,282 387,764 93,064 184,113 -72.31%
-
NP to SH 26,232 15,708 369,703 264,132 324,228 -24,048 55,241 -39.16%
-
Tax Rate 33.22% 56.30% -79.84% -214.55% -583.60% -712.93% -559.86% -
Total Cost 430,254 429,324 59,926 144,049 67,220 318,876 233,860 50.20%
-
Net Worth 1,805,929 1,786,348 1,806,791 1,634,786 1,598,249 1,436,199 939,675 54.63%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,805,929 1,786,348 1,806,791 1,634,786 1,598,249 1,436,199 939,675 54.63%
NOSH 1,102,184 1,090,833 1,105,815 1,106,080 1,105,825 1,113,333 720,499 32.79%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.88% 3.30% 87.40% 69.31% 85.23% 22.59% 44.05% -
ROE 1.45% 0.88% 20.46% 16.16% 20.29% -1.67% 5.88% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 41.47 40.70 43.00 42.43 41.14 37.00 58.01 -20.06%
EPS 2.38 1.44 33.43 23.88 29.32 -2.16 7.66 -54.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6385 1.6376 1.6339 1.478 1.4453 1.29 1.3042 16.44%
Adjusted Per Share Value based on latest NOSH - 1,107,230
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 41.32 40.13 42.98 42.42 41.13 37.23 37.78 6.15%
EPS 2.37 1.42 33.42 23.87 29.31 -2.17 4.99 -39.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6323 1.6146 1.6331 1.4776 1.4446 1.2982 0.8494 54.63%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.70 0.37 0.32 0.41 0.51 0.71 1.40 -
P/RPS 1.69 0.91 0.74 0.97 1.24 1.92 2.41 -21.08%
P/EPS 29.41 25.69 0.96 1.72 1.74 -32.87 18.26 37.44%
EY 3.40 3.89 104.48 58.24 57.49 -3.04 5.48 -27.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.23 0.20 0.28 0.35 0.55 1.07 -45.57%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 29/05/09 27/02/09 25/11/08 26/08/08 30/05/08 28/02/08 -
Price 0.65 0.67 0.36 0.32 0.55 0.62 0.90 -
P/RPS 1.57 1.65 0.84 0.75 1.34 1.68 1.55 0.85%
P/EPS 27.31 46.53 1.08 1.34 1.88 -28.70 11.74 75.65%
EY 3.66 2.15 92.87 74.63 53.31 -3.48 8.52 -43.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.22 0.22 0.38 0.48 0.69 -30.49%

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