[TWSCORP] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 142.47%
YoY- 837.2%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 227,492 102,985 417,973 294,742 188,174 92,565 438,264 -35.43%
PBT 28,362 2,862 27,902 54,318 36,217 11,502 -3,273 -
Tax 165,520 20,404 156,211 92,540 16,500 2,822 8,792 608.95%
NP 193,882 23,266 184,113 146,858 52,717 14,324 5,519 974.96%
-
NP to SH 162,114 -6,012 55,241 73,189 30,185 7,966 -10,554 -
-
Tax Rate -583.60% -712.93% -559.86% -170.37% -45.56% -24.53% - -
Total Cost 33,610 79,719 233,860 147,884 135,457 78,241 432,745 -81.82%
-
Net Worth 1,598,249 1,436,199 939,675 1,431,140 1,390,630 1,359,323 1,357,961 11.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,598,249 1,436,199 939,675 1,431,140 1,390,630 1,359,323 1,357,961 11.48%
NOSH 1,105,825 1,113,333 720,499 622,885 623,657 622,343 624,522 46.41%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 85.23% 22.59% 44.05% 49.83% 28.02% 15.47% 1.26% -
ROE 10.14% -0.42% 5.88% 5.11% 2.17% 0.59% -0.78% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.57 9.25 58.01 47.32 30.17 14.87 70.18 -55.90%
EPS 14.66 -0.54 7.66 11.74 4.84 1.28 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4453 1.29 1.3042 2.2976 2.2298 2.1842 2.1744 -23.85%
Adjusted Per Share Value based on latest NOSH - 623,246
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.56 9.31 37.78 26.64 17.01 8.37 39.61 -35.43%
EPS 14.65 -0.54 4.99 6.62 2.73 0.72 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4446 1.2982 0.8494 1.2936 1.257 1.2287 1.2274 11.48%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.51 0.71 1.40 1.35 1.67 0.88 0.77 -
P/RPS 2.48 7.68 2.41 2.85 5.53 5.92 1.10 72.02%
P/EPS 3.48 -131.48 18.26 11.49 34.50 68.75 -45.56 -
EY 28.75 -0.76 5.48 8.70 2.90 1.45 -2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.55 1.07 0.59 0.75 0.40 0.35 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 30/05/08 28/02/08 29/11/07 29/08/07 31/05/07 28/02/07 -
Price 0.55 0.62 0.90 1.36 1.38 1.40 0.93 -
P/RPS 2.67 6.70 1.55 2.87 4.57 9.41 1.33 59.20%
P/EPS 3.75 -114.81 11.74 11.57 28.51 109.37 -55.03 -
EY 26.65 -0.87 8.52 8.64 3.51 0.91 -1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.69 0.59 0.62 0.64 0.43 -7.91%

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