[TWSCORP] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 148.69%
YoY- 12.18%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 138,218 123,709 125,626 127,317 138,713 129,141 132,613 2.78%
PBT -127,164 14,853 -242,093 19,328 -37,296 8,772 11,734 -
Tax -670 -4,666 20,557 -6,892 4,956 -5,805 -5,153 -74.17%
NP -127,834 10,187 -221,536 12,436 -32,340 2,967 6,581 -
-
NP to SH -126,346 9,994 -214,215 13,403 -27,529 2,373 6,916 -
-
Tax Rate - 31.41% - 35.66% - 66.18% 43.92% -
Total Cost 266,052 113,522 347,162 114,881 171,053 126,174 126,032 64.18%
-
Net Worth 1,792,298 1,921,068 1,913,226 2,128,086 1,104,524 1,110,588 1,104,225 37.91%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - 5,521 -
Div Payout % - - - - - - 79.83% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,792,298 1,921,068 1,913,226 2,128,086 1,104,524 1,110,588 1,104,225 37.91%
NOSH 1,106,357 1,110,444 1,105,911 1,107,685 1,104,524 1,110,588 1,104,225 0.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -92.49% 8.23% -176.35% 9.77% -23.31% 2.30% 4.96% -
ROE -7.05% 0.52% -11.20% 0.63% -2.49% 0.21% 0.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.49 11.14 11.36 11.49 12.56 11.63 12.01 2.63%
EPS -11.42 0.90 -19.37 1.21 -2.49 0.21 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 1.62 1.73 1.73 1.9212 1.00 1.00 1.00 37.73%
Adjusted Per Share Value based on latest NOSH - 1,107,685
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.49 11.18 11.36 11.51 12.54 11.67 11.99 2.74%
EPS -11.42 0.90 -19.36 1.21 -2.49 0.21 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 1.62 1.7364 1.7293 1.9235 0.9984 1.0038 0.9981 37.90%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.04 1.02 0.73 0.80 0.75 0.71 0.91 -
P/RPS 8.32 9.16 6.43 6.96 5.97 6.11 7.58 6.37%
P/EPS -9.11 113.33 -3.77 66.12 -30.09 332.29 145.29 -
EY -10.98 0.88 -26.53 1.51 -3.32 0.30 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
P/NAPS 0.64 0.59 0.42 0.42 0.75 0.71 0.91 -20.83%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 29/05/12 27/02/12 25/11/11 22/08/11 -
Price 1.03 1.03 0.76 0.71 0.88 0.76 0.77 -
P/RPS 8.24 9.25 6.69 6.18 7.01 6.54 6.41 18.13%
P/EPS -9.02 114.44 -3.92 58.68 -35.31 355.69 122.94 -
EY -11.09 0.87 -25.49 1.70 -2.83 0.28 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.65 -
P/NAPS 0.64 0.60 0.44 0.37 0.88 0.76 0.77 -11.54%

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