[TWSCORP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 178.24%
YoY- 328.29%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 567,145 433,181 247,081 125,242 474,180 348,212 228,563 82.98%
PBT 155,679 67,362 38,893 21,897 -6,586 39,913 20,121 289.73%
Tax -21,320 -9,685 -9,379 -4,622 -14,594 -12,875 -6,685 116.20%
NP 134,359 57,677 29,514 17,275 -21,180 27,038 13,436 362.21%
-
NP to SH 131,175 54,745 28,149 16,819 -21,497 26,463 13,116 362.25%
-
Tax Rate 13.69% 14.38% 24.11% 21.11% - 32.26% 33.22% -
Total Cost 432,786 375,504 217,567 107,967 495,360 321,174 215,127 59.15%
-
Net Worth 1,924,054 1,847,173 1,816,990 1,810,144 1,772,827 1,827,607 1,805,929 4.30%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,528 - - - - - - -
Div Payout % 4.21% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,924,054 1,847,173 1,816,990 1,810,144 1,772,827 1,827,607 1,805,929 4.30%
NOSH 1,105,778 1,105,959 1,103,882 1,106,513 1,103,465 1,107,238 1,102,184 0.21%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 23.69% 13.31% 11.95% 13.79% -4.47% 7.76% 5.88% -
ROE 6.82% 2.96% 1.55% 0.93% -1.21% 1.45% 0.73% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 51.29 39.17 22.38 11.32 42.97 31.45 20.74 82.57%
EPS 11.86 4.95 2.55 1.52 -1.95 2.39 1.19 361.18%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.6702 1.646 1.6359 1.6066 1.6506 1.6385 4.07%
Adjusted Per Share Value based on latest NOSH - 1,106,513
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 51.26 39.15 22.33 11.32 42.86 31.47 20.66 82.97%
EPS 11.86 4.95 2.54 1.52 -1.94 2.39 1.19 361.18%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7391 1.6696 1.6423 1.6362 1.6024 1.6519 1.6323 4.30%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.90 0.87 0.56 0.60 0.60 0.62 0.70 -
P/RPS 1.75 2.22 2.50 5.30 1.40 1.97 3.38 -35.44%
P/EPS 7.59 17.58 21.96 39.47 -30.80 25.94 58.82 -74.36%
EY 13.18 5.69 4.55 2.53 -3.25 3.85 1.70 290.26%
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.34 0.37 0.37 0.38 0.43 13.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 27/08/10 19/05/10 23/02/10 30/11/09 27/08/09 -
Price 0.85 0.84 0.76 0.64 0.61 0.61 0.65 -
P/RPS 1.66 2.14 3.40 5.65 1.42 1.94 3.13 -34.40%
P/EPS 7.17 16.97 29.80 42.11 -31.31 25.52 54.62 -74.07%
EY 13.96 5.89 3.36 2.38 -3.19 3.92 1.83 286.08%
DY 0.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.46 0.39 0.38 0.37 0.40 14.44%

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