[TWSCORP] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -95.75%
YoY- 165.32%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 474,180 464,282 457,126 443,960 475,462 469,332 454,984 2.78%
PBT -6,586 53,217 40,242 33,492 231,063 103,413 56,724 -
Tax -14,594 -17,166 -13,370 -18,856 184,473 221,869 331,040 -
NP -21,180 36,050 26,872 14,636 415,536 325,282 387,764 -
-
NP to SH -21,497 35,284 26,232 15,708 369,703 264,132 324,228 -
-
Tax Rate - 32.26% 33.22% 56.30% -79.84% -214.55% -583.60% -
Total Cost 495,360 428,232 430,254 429,324 59,926 144,049 67,220 277.31%
-
Net Worth 1,772,827 1,827,607 1,805,929 1,786,348 1,806,791 1,634,786 1,598,249 7.13%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,772,827 1,827,607 1,805,929 1,786,348 1,806,791 1,634,786 1,598,249 7.13%
NOSH 1,103,465 1,107,238 1,102,184 1,090,833 1,105,815 1,106,080 1,105,825 -0.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -4.47% 7.76% 5.88% 3.30% 87.40% 69.31% 85.23% -
ROE -1.21% 1.93% 1.45% 0.88% 20.46% 16.16% 20.29% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 42.97 41.93 41.47 40.70 43.00 42.43 41.14 2.93%
EPS -1.95 3.19 2.38 1.44 33.43 23.88 29.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6066 1.6506 1.6385 1.6376 1.6339 1.478 1.4453 7.28%
Adjusted Per Share Value based on latest NOSH - 1,090,833
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 42.86 41.97 41.32 40.13 42.98 42.42 41.13 2.77%
EPS -1.94 3.19 2.37 1.42 33.42 23.87 29.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6024 1.6519 1.6323 1.6146 1.6331 1.4776 1.4446 7.13%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.62 0.70 0.37 0.32 0.41 0.51 -
P/RPS 1.40 1.48 1.69 0.91 0.74 0.97 1.24 8.40%
P/EPS -30.80 19.46 29.41 25.69 0.96 1.72 1.74 -
EY -3.25 5.14 3.40 3.89 104.48 58.24 57.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.43 0.23 0.20 0.28 0.35 3.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 27/08/09 29/05/09 27/02/09 25/11/08 26/08/08 -
Price 0.61 0.61 0.65 0.67 0.36 0.32 0.55 -
P/RPS 1.42 1.45 1.57 1.65 0.84 0.75 1.34 3.93%
P/EPS -31.31 19.14 27.31 46.53 1.08 1.34 1.88 -
EY -3.19 5.22 3.66 2.15 92.87 74.63 53.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.40 0.41 0.22 0.22 0.38 0.00%

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