[TWSCORP] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -143.53%
YoY- -175.47%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 475,462 469,332 454,984 411,940 417,973 392,989 376,348 16.78%
PBT 231,063 103,413 56,724 11,448 27,902 72,424 72,434 115.93%
Tax 184,473 221,869 331,040 81,616 156,211 123,386 33,000 213.33%
NP 415,536 325,282 387,764 93,064 184,113 195,810 105,434 148.47%
-
NP to SH 369,703 264,132 324,228 -24,048 55,241 97,585 60,370 232.89%
-
Tax Rate -79.84% -214.55% -583.60% -712.93% -559.86% -170.37% -45.56% -
Total Cost 59,926 144,049 67,220 318,876 233,860 197,178 270,914 -63.25%
-
Net Worth 1,806,791 1,634,786 1,598,249 1,436,199 939,675 1,431,140 1,390,630 18.97%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,806,791 1,634,786 1,598,249 1,436,199 939,675 1,431,140 1,390,630 18.97%
NOSH 1,105,815 1,106,080 1,105,825 1,113,333 720,499 622,885 623,657 46.24%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 87.40% 69.31% 85.23% 22.59% 44.05% 49.83% 28.02% -
ROE 20.46% 16.16% 20.29% -1.67% 5.88% 6.82% 4.34% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 43.00 42.43 41.14 37.00 58.01 63.09 60.35 -20.14%
EPS 33.43 23.88 29.32 -2.16 7.66 15.65 9.68 127.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6339 1.478 1.4453 1.29 1.3042 2.2976 2.2298 -18.64%
Adjusted Per Share Value based on latest NOSH - 1,113,333
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 42.98 42.42 41.13 37.23 37.78 35.52 34.02 16.78%
EPS 33.42 23.87 29.31 -2.17 4.99 8.82 5.46 232.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6331 1.4776 1.4446 1.2982 0.8494 1.2936 1.257 18.97%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.32 0.41 0.51 0.71 1.40 1.35 1.67 -
P/RPS 0.74 0.97 1.24 1.92 2.41 2.14 2.77 -58.35%
P/EPS 0.96 1.72 1.74 -32.87 18.26 8.62 17.25 -85.29%
EY 104.48 58.24 57.49 -3.04 5.48 11.60 5.80 581.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.28 0.35 0.55 1.07 0.59 0.75 -58.40%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 26/08/08 30/05/08 28/02/08 29/11/07 29/08/07 -
Price 0.36 0.32 0.55 0.62 0.90 1.36 1.38 -
P/RPS 0.84 0.75 1.34 1.68 1.55 2.16 2.29 -48.60%
P/EPS 1.08 1.34 1.88 -28.70 11.74 8.68 14.26 -81.95%
EY 92.87 74.63 53.31 -3.48 8.52 11.52 7.01 455.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.38 0.48 0.69 0.59 0.62 -49.72%

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