[TWSCORP] QoQ Cumulative 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- -98.94%
YoY- 165.32%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 474,180 348,212 228,563 110,990 475,462 351,999 227,492 62.95%
PBT -6,586 39,913 20,121 8,373 231,063 77,560 28,362 -
Tax -14,594 -12,875 -6,685 -4,714 184,473 166,402 165,520 -
NP -21,180 27,038 13,436 3,659 415,536 243,962 193,882 -
-
NP to SH -21,497 26,463 13,116 3,927 369,703 198,099 162,114 -
-
Tax Rate - 32.26% 33.22% 56.30% -79.84% -214.55% -583.60% -
Total Cost 495,360 321,174 215,127 107,331 59,926 108,037 33,610 498.19%
-
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% 1.45% 0.73% 0.22% 20.46% 12.12% 10.14% -
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 31.45 20.74 10.17 43.00 31.82 20.57 63.19%
EPS -1.95 2.39 1.19 0.36 33.43 17.91 14.66 -
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 31.47 20.66 10.03 42.98 31.82 20.56 62.96%
EPS -1.94 2.39 1.19 0.35 33.42 17.91 14.65 -
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 1.97 3.38 3.64 0.74 1.29 2.48 -31.62%
P/EPS -30.80 25.94 58.82 102.78 0.96 2.29 3.48 -
EY -3.25 3.85 1.70 0.97 104.48 43.68 28.75 -
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 1.94 3.13 6.58 0.84 1.01 2.67 -34.28%
P/EPS -31.31 25.52 54.62 186.11 1.08 1.79 3.75 -
EY -3.19 3.92 1.83 0.54 92.87 55.97 26.65 -
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