[TWSCORP] QoQ 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- -97.71%
YoY- 165.32%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 125,968 119,649 118,854 110,990 123,463 124,507 124,507 0.77%
PBT -46,499 19,792 11,656 8,373 153,503 49,198 25,500 -
Tax -1,719 -6,190 -1,879 -4,714 18,071 882 145,116 -
NP -48,218 13,602 9,777 3,659 171,574 50,080 170,616 -
-
NP to SH -47,960 13,347 9,189 3,927 171,604 35,985 168,126 -
-
Tax Rate - 31.28% 16.12% 56.30% -11.77% -1.79% -569.08% -
Total Cost 174,186 106,047 109,077 107,331 -48,111 74,427 -46,109 -
-
Net Worth 1,775,338 1,820,707 1,813,997 1,786,348 1,807,345 1,636,487 1,598,634 7.21%
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 1,775,338 1,820,707 1,813,997 1,786,348 1,807,345 1,636,487 1,598,634 7.21%
NOSH 1,105,510 1,103,057 1,107,108 1,090,833 1,106,221 1,107,230 1,106,092 -0.03%
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 -38.28% 11.37% 8.23% 3.30% 138.97% 40.22% 137.03% -
ROE -2.70% 0.73% 0.51% 0.22% 9.49% 2.20% 10.52% -
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 11.39 10.85 10.74 10.17 11.16 11.24 11.26 0.76%
EPS -4.34 1.20 0.83 0.36 15.52 3.25 15.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6059 1.6506 1.6385 1.6376 1.6338 1.478 1.4453 7.25%
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 11.39 10.81 10.74 10.03 11.16 11.25 11.25 0.82%
EPS -4.34 1.21 0.83 0.35 15.51 3.25 15.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6047 1.6457 1.6396 1.6146 1.6336 1.4792 1.445 7.21%
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 5.27 5.72 6.52 3.64 2.87 3.65 4.53 10.58%
P/EPS -13.83 51.24 84.34 102.78 2.06 12.62 3.36 -
EY -7.23 1.95 1.19 0.97 48.48 7.93 29.80 -
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 5.35 5.62 6.05 6.58 3.23 2.85 4.89 6.15%
P/EPS -14.06 50.41 78.31 186.11 2.32 9.85 3.62 -
EY -7.11 1.98 1.28 0.54 43.09 10.16 27.64 -
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