[TWSCORP] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
08-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -30.19%
YoY- -245.9%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,248,771 1,518,285 1,469,559 1,443,127 1,449,173 1,377,043 1,352,796 -5.18%
PBT 32,893 10,668 -11,935 -22,804 -4,934 47,380 84,091 -46.42%
Tax -27,374 -41,632 -34,403 -33,488 -33,920 -44,685 -61,736 -41.76%
NP 5,519 -30,964 -46,338 -56,292 -38,854 2,695 22,355 -60.54%
-
NP to SH -10,554 -47,169 -56,443 -63,124 -48,485 -9,068 22,793 -
-
Tax Rate 83.22% 390.25% - - - 94.31% 73.42% -
Total Cost 1,243,252 1,549,249 1,515,897 1,499,419 1,488,027 1,374,348 1,330,441 -4.40%
-
Net Worth 1,230,000 1,391,330 1,344,750 1,364,387 2,191,385 1,246,758 1,239,139 -0.49%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,230,000 1,391,330 1,344,750 1,364,387 2,191,385 1,246,758 1,239,139 -0.49%
NOSH 615,000 623,914 611,250 623,007 622,552 626,511 622,682 -0.82%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.44% -2.04% -3.15% -3.90% -2.68% 0.20% 1.65% -
ROE -0.86% -3.39% -4.20% -4.63% -2.21% -0.73% 1.84% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 203.05 243.35 240.42 231.64 232.78 219.80 217.25 -4.39%
EPS -1.72 -7.56 -9.23 -10.13 -7.79 -1.45 3.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.23 2.20 2.19 3.52 1.99 1.99 0.33%
Adjusted Per Share Value based on latest NOSH - 623,007
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 112.87 137.23 132.83 130.44 130.99 124.47 122.28 -5.18%
EPS -0.95 -4.26 -5.10 -5.71 -4.38 -0.82 2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1118 1.2576 1.2155 1.2332 1.9807 1.1269 1.12 -0.48%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.77 0.69 0.65 0.71 0.60 0.69 0.60 -
P/RPS 0.38 0.28 0.27 0.31 0.26 0.31 0.28 22.51%
P/EPS -44.87 -9.13 -7.04 -7.01 -7.70 -47.67 16.39 -
EY -2.23 -10.96 -14.21 -14.27 -12.98 -2.10 6.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.30 0.32 0.17 0.35 0.30 19.05%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 30/08/06 08/06/06 28/02/06 29/11/05 30/08/05 -
Price 0.93 0.84 0.70 0.67 0.65 0.61 0.69 -
P/RPS 0.46 0.35 0.29 0.29 0.28 0.28 0.32 27.28%
P/EPS -54.19 -11.11 -7.58 -6.61 -8.35 -42.15 18.85 -
EY -1.85 -9.00 -13.19 -15.12 -11.98 -2.37 5.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.32 0.31 0.18 0.31 0.35 21.65%

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