[TWSCORP] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 64.09%
YoY- 253.84%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 457,291 428,393 417,973 403,650 702,137 1,031,066 1,248,771 -48.84%
PBT 20,047 19,262 27,902 44,263 73,106 61,392 32,893 -28.13%
Tax 305,231 173,793 156,211 99,705 9,684 -15,138 -27,374 -
NP 325,278 193,055 184,113 143,968 82,790 46,254 5,519 1418.24%
-
NP to SH 187,170 41,263 55,241 72,563 44,221 21,024 -10,554 -
-
Tax Rate -1,522.58% -902.26% -559.86% -225.26% -13.25% 24.66% 83.22% -
Total Cost 132,013 235,338 233,860 259,682 619,347 984,812 1,243,252 -77.60%
-
Net Worth 1,598,634 1,436,199 1,316,758 1,431,970 1,387,785 1,359,323 1,230,000 19.11%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,598,634 1,436,199 1,316,758 1,431,970 1,387,785 1,359,323 1,230,000 19.11%
NOSH 1,106,092 1,113,333 1,009,784 623,246 622,380 622,343 615,000 47.94%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 71.13% 45.06% 44.05% 35.67% 11.79% 4.49% 0.44% -
ROE 11.71% 2.87% 4.20% 5.07% 3.19% 1.55% -0.86% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 41.34 38.48 41.39 64.77 112.81 165.67 203.05 -65.42%
EPS 16.92 3.71 5.47 11.64 7.11 3.38 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4453 1.29 1.304 2.2976 2.2298 2.1842 2.00 -19.48%
Adjusted Per Share Value based on latest NOSH - 623,246
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 41.33 38.72 37.78 36.49 63.46 93.20 112.87 -48.84%
EPS 16.92 3.73 4.99 6.56 4.00 1.90 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.445 1.2982 1.1902 1.2943 1.2544 1.2287 1.1118 19.11%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.51 0.71 1.40 1.35 1.67 0.88 0.77 -
P/RPS 1.23 1.85 3.38 2.08 1.48 0.53 0.38 118.97%
P/EPS 3.01 19.16 25.59 11.60 23.50 26.05 -44.87 -
EY 33.18 5.22 3.91 8.62 4.25 3.84 -2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.55 1.07 0.59 0.75 0.40 0.39 -6.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 30/05/08 28/02/08 29/11/07 29/08/07 31/05/07 28/02/07 -
Price 0.55 0.62 0.90 1.36 1.38 1.40 0.93 -
P/RPS 1.33 1.61 2.17 2.10 1.22 0.85 0.46 103.08%
P/EPS 3.25 16.73 16.45 11.68 19.42 41.44 -54.19 -
EY 30.77 5.98 6.08 8.56 5.15 2.41 -1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.69 0.59 0.62 0.64 0.47 -13.22%

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