[TWSCORP] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 353.6%
YoY- 323.26%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 483,467 475,462 475,230 457,291 428,393 417,973 403,650 12.77%
PBT 236,574 231,063 51,144 20,047 19,262 27,902 44,263 205.38%
Tax 159,355 184,473 230,073 305,231 173,793 156,211 99,705 36.66%
NP 395,929 415,536 281,217 325,278 193,055 184,113 143,968 96.17%
-
NP to SH 379,642 369,703 180,151 187,170 41,263 55,241 72,563 201.07%
-
Tax Rate -67.36% -79.84% -449.85% -1,522.58% -902.26% -559.86% -225.26% -
Total Cost 87,538 59,926 194,013 132,013 235,338 233,860 259,682 -51.53%
-
Net Worth 1,786,348 1,807,345 1,636,487 1,598,634 1,436,199 1,316,758 1,431,970 15.86%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,786,348 1,807,345 1,636,487 1,598,634 1,436,199 1,316,758 1,431,970 15.86%
NOSH 1,090,833 1,106,221 1,107,230 1,106,092 1,113,333 1,009,784 623,246 45.18%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 81.89% 87.40% 59.17% 71.13% 45.06% 44.05% 35.67% -
ROE 21.25% 20.46% 11.01% 11.71% 2.87% 4.20% 5.07% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 44.32 42.98 42.92 41.34 38.48 41.39 64.77 -22.33%
EPS 34.80 33.42 16.27 16.92 3.71 5.47 11.64 107.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6376 1.6338 1.478 1.4453 1.29 1.304 2.2976 -20.19%
Adjusted Per Share Value based on latest NOSH - 1,106,092
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 43.70 42.98 42.96 41.33 38.72 37.78 36.49 12.76%
EPS 34.32 33.42 16.28 16.92 3.73 4.99 6.56 201.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6146 1.6336 1.4792 1.445 1.2982 1.1902 1.2943 15.86%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.37 0.32 0.41 0.51 0.71 1.40 1.35 -
P/RPS 0.83 0.74 0.96 1.23 1.85 3.38 2.08 -45.76%
P/EPS 1.06 0.96 2.52 3.01 19.16 25.59 11.60 -79.68%
EY 94.06 104.44 39.68 33.18 5.22 3.91 8.62 391.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.28 0.35 0.55 1.07 0.59 -46.60%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 25/11/08 26/08/08 30/05/08 28/02/08 29/11/07 -
Price 0.67 0.36 0.32 0.55 0.62 0.90 1.36 -
P/RPS 1.51 0.84 0.75 1.33 1.61 2.17 2.10 -19.72%
P/EPS 1.93 1.08 1.97 3.25 16.73 16.45 11.68 -69.85%
EY 51.94 92.83 50.85 30.77 5.98 6.08 8.56 232.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.22 0.22 0.38 0.48 0.69 0.59 -21.52%

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