[TWSCORP] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 57.88%
YoY- -32.99%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 127,317 523,576 384,863 255,722 123,109 567,145 433,181 -55.76%
PBT 19,328 -212 37,084 28,312 16,578 155,679 67,362 -56.46%
Tax -6,892 -10,235 -15,191 -9,386 -4,233 -21,320 -9,685 -20.27%
NP 12,436 -10,447 21,893 18,926 12,345 134,359 57,677 -64.00%
-
NP to SH 13,403 -6,292 21,237 18,864 11,948 131,175 54,745 -60.83%
-
Tax Rate 35.66% - 40.96% 33.15% 25.53% 13.69% 14.38% -
Total Cost 114,881 534,023 362,970 236,796 110,764 432,786 375,504 -54.56%
-
Net Worth 2,128,086 2,113,624 1,104,508 1,103,421 1,102,941 1,924,054 1,847,173 9.88%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 5,517 5,514 5,528 - -
Div Payout % - - - 29.25% 46.16% 4.21% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 2,128,086 2,113,624 1,104,508 1,103,421 1,102,941 1,924,054 1,847,173 9.88%
NOSH 1,107,685 1,106,609 1,104,508 1,103,421 1,102,941 1,105,778 1,105,959 0.10%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.77% -2.00% 5.69% 7.40% 10.03% 23.69% 13.31% -
ROE 0.63% -0.30% 1.92% 1.71% 1.08% 6.82% 2.96% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.49 47.31 34.84 23.18 11.16 51.29 39.17 -55.81%
EPS 1.21 -0.57 1.92 1.71 1.08 11.86 4.95 -60.87%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.00 -
NAPS 1.9212 1.91 1.00 1.00 1.00 1.74 1.6702 9.77%
Adjusted Per Share Value based on latest NOSH - 1,104,225
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.51 47.32 34.79 23.11 11.13 51.26 39.15 -55.75%
EPS 1.21 -0.57 1.92 1.71 1.08 11.86 4.95 -60.87%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.00 -
NAPS 1.9235 1.9105 0.9983 0.9974 0.9969 1.7391 1.6696 9.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.80 0.75 0.71 0.91 0.99 0.90 0.87 -
P/RPS 6.96 1.59 2.04 3.93 8.87 1.75 2.22 114.06%
P/EPS 66.12 -131.91 36.93 53.23 91.39 7.59 17.58 141.65%
EY 1.51 -0.76 2.71 1.88 1.09 13.18 5.69 -58.67%
DY 0.00 0.00 0.00 0.55 0.51 0.56 0.00 -
P/NAPS 0.42 0.39 0.71 0.91 0.99 0.52 0.52 -13.25%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 25/11/11 22/08/11 27/05/11 25/02/11 26/11/10 -
Price 0.71 0.88 0.76 0.77 0.99 0.85 0.84 -
P/RPS 6.18 1.86 2.18 3.32 8.87 1.66 2.14 102.66%
P/EPS 58.68 -154.77 39.53 45.04 91.39 7.17 16.97 128.49%
EY 1.70 -0.65 2.53 2.22 1.09 13.96 5.89 -56.29%
DY 0.00 0.00 0.00 0.65 0.51 0.59 0.00 -
P/NAPS 0.37 0.46 0.76 0.77 0.99 0.49 0.50 -18.17%

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