[TWSCORP] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 86.63%
YoY- 569.25%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 348,212 228,563 110,990 475,462 351,999 227,492 102,985 125.10%
PBT 39,913 20,121 8,373 231,063 77,560 28,362 2,862 478.45%
Tax -12,875 -6,685 -4,714 184,473 166,402 165,520 20,404 -
NP 27,038 13,436 3,659 415,536 243,962 193,882 23,266 10.52%
-
NP to SH 26,463 13,116 3,927 369,703 198,099 162,114 -6,012 -
-
Tax Rate 32.26% 33.22% 56.30% -79.84% -214.55% -583.60% -712.93% -
Total Cost 321,174 215,127 107,331 59,926 108,037 33,610 79,719 152.97%
-
Net Worth 1,827,607 1,805,929 1,786,348 1,806,791 1,634,786 1,598,249 1,436,199 17.41%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,827,607 1,805,929 1,786,348 1,806,791 1,634,786 1,598,249 1,436,199 17.41%
NOSH 1,107,238 1,102,184 1,090,833 1,105,815 1,106,080 1,105,825 1,113,333 -0.36%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.76% 5.88% 3.30% 87.40% 69.31% 85.23% 22.59% -
ROE 1.45% 0.73% 0.22% 20.46% 12.12% 10.14% -0.42% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 31.45 20.74 10.17 43.00 31.82 20.57 9.25 125.94%
EPS 2.39 1.19 0.36 33.43 17.91 14.66 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6506 1.6385 1.6376 1.6339 1.478 1.4453 1.29 17.84%
Adjusted Per Share Value based on latest NOSH - 1,106,221
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 31.47 20.66 10.03 42.98 31.82 20.56 9.31 125.06%
EPS 2.39 1.19 0.35 33.42 17.91 14.65 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6519 1.6323 1.6146 1.6331 1.4776 1.4446 1.2982 17.40%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.62 0.70 0.37 0.32 0.41 0.51 0.71 -
P/RPS 1.97 3.38 3.64 0.74 1.29 2.48 7.68 -59.59%
P/EPS 25.94 58.82 102.78 0.96 2.29 3.48 -131.48 -
EY 3.85 1.70 0.97 104.48 43.68 28.75 -0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.23 0.20 0.28 0.35 0.55 -21.82%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 29/05/09 27/02/09 25/11/08 26/08/08 30/05/08 -
Price 0.61 0.65 0.67 0.36 0.32 0.55 0.62 -
P/RPS 1.94 3.13 6.58 0.84 1.01 2.67 6.70 -56.19%
P/EPS 25.52 54.62 186.11 1.08 1.79 3.75 -114.81 -
EY 3.92 1.83 0.54 92.87 55.97 26.65 -0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.41 0.22 0.22 0.38 0.48 -15.91%

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