[TWSCORP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -181.23%
YoY- -105.81%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 433,181 247,081 125,242 474,180 348,212 228,563 110,990 147.68%
PBT 67,362 38,893 21,897 -6,586 39,913 20,121 8,373 300.99%
Tax -9,685 -9,379 -4,622 -14,594 -12,875 -6,685 -4,714 61.54%
NP 57,677 29,514 17,275 -21,180 27,038 13,436 3,659 527.62%
-
NP to SH 54,745 28,149 16,819 -21,497 26,463 13,116 3,927 478.30%
-
Tax Rate 14.38% 24.11% 21.11% - 32.26% 33.22% 56.30% -
Total Cost 375,504 217,567 107,967 495,360 321,174 215,127 107,331 130.28%
-
Net Worth 1,847,173 1,816,990 1,810,144 1,772,827 1,827,607 1,805,929 1,786,348 2.25%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,847,173 1,816,990 1,810,144 1,772,827 1,827,607 1,805,929 1,786,348 2.25%
NOSH 1,105,959 1,103,882 1,106,513 1,103,465 1,107,238 1,102,184 1,090,833 0.92%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.31% 11.95% 13.79% -4.47% 7.76% 5.88% 3.30% -
ROE 2.96% 1.55% 0.93% -1.21% 1.45% 0.73% 0.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.17 22.38 11.32 42.97 31.45 20.74 10.17 145.50%
EPS 4.95 2.55 1.52 -1.95 2.39 1.19 0.36 473.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6702 1.646 1.6359 1.6066 1.6506 1.6385 1.6376 1.32%
Adjusted Per Share Value based on latest NOSH - 1,105,510
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.15 22.33 11.32 42.86 31.47 20.66 10.03 147.70%
EPS 4.95 2.54 1.52 -1.94 2.39 1.19 0.35 483.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6696 1.6423 1.6362 1.6024 1.6519 1.6323 1.6146 2.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.87 0.56 0.60 0.60 0.62 0.70 0.37 -
P/RPS 2.22 2.50 5.30 1.40 1.97 3.38 3.64 -28.06%
P/EPS 17.58 21.96 39.47 -30.80 25.94 58.82 102.78 -69.15%
EY 5.69 4.55 2.53 -3.25 3.85 1.70 0.97 224.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.37 0.37 0.38 0.43 0.23 72.17%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 19/05/10 23/02/10 30/11/09 27/08/09 29/05/09 -
Price 0.84 0.76 0.64 0.61 0.61 0.65 0.67 -
P/RPS 2.14 3.40 5.65 1.42 1.94 3.13 6.58 -52.67%
P/EPS 16.97 29.80 42.11 -31.31 25.52 54.62 186.11 -79.71%
EY 5.89 3.36 2.38 -3.19 3.92 1.83 0.54 391.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.39 0.38 0.37 0.40 0.41 14.13%

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