[TWSCORP] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -110.85%
YoY- -105.81%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 560,123 493,672 489,713 475,461 472,956 477,814 483,467 10.29%
PBT 20,813 12,136 6,846 -6,678 193,324 222,730 236,574 -80.18%
Tax -11,354 -17,238 -14,410 -14,502 5,288 12,360 159,355 -
NP 9,459 -5,102 -7,564 -21,180 198,612 235,090 395,929 -91.68%
-
NP to SH 6,785 -6,464 -8,605 -21,497 198,067 220,705 379,642 -93.14%
-
Tax Rate 54.55% 142.04% 210.49% - -2.74% -5.55% -67.36% -
Total Cost 550,664 498,774 497,277 496,641 274,344 242,724 87,538 240.38%
-
Net Worth 1,850,859 1,810,600 1,810,144 1,775,338 1,820,707 1,813,997 1,786,348 2.39%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,850,859 1,810,600 1,810,144 1,775,338 1,820,707 1,813,997 1,786,348 2.39%
NOSH 1,108,166 1,100,000 1,106,513 1,105,510 1,103,057 1,107,108 1,090,833 1.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.69% -1.03% -1.54% -4.45% 41.99% 49.20% 81.89% -
ROE 0.37% -0.36% -0.48% -1.21% 10.88% 12.17% 21.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.55 44.88 44.26 43.01 42.88 43.16 44.32 9.15%
EPS 0.61 -0.59 -0.78 -1.94 17.96 19.94 34.80 -93.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6702 1.646 1.6359 1.6059 1.6506 1.6385 1.6376 1.32%
Adjusted Per Share Value based on latest NOSH - 1,105,510
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.63 44.62 44.26 42.98 42.75 43.19 43.70 10.30%
EPS 0.61 -0.58 -0.78 -1.94 17.90 19.95 34.32 -93.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.673 1.6366 1.6362 1.6047 1.6457 1.6396 1.6146 2.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.87 0.56 0.60 0.60 0.62 0.70 0.37 -
P/RPS 1.72 1.25 1.36 1.40 1.45 1.62 0.83 62.47%
P/EPS 142.09 -95.30 -77.15 -30.86 3.45 3.51 1.06 2511.42%
EY 0.70 -1.05 -1.30 -3.24 28.96 28.48 94.06 -96.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.37 0.37 0.38 0.43 0.23 72.17%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 19/05/10 23/02/10 30/11/09 27/08/09 29/05/09 -
Price 0.84 0.76 0.64 0.61 0.61 0.65 0.67 -
P/RPS 1.66 1.69 1.45 1.42 1.42 1.51 1.51 6.51%
P/EPS 137.19 -129.33 -82.30 -31.37 3.40 3.26 1.93 1611.52%
EY 0.73 -0.77 -1.22 -3.19 29.44 30.67 51.94 -94.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.39 0.38 0.37 0.40 0.41 14.13%

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