[TWSCORP] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -25.3%
YoY- 96.27%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 475,462 475,230 457,291 428,393 417,973 403,650 702,137 -22.79%
PBT 231,063 51,144 20,047 19,262 27,902 44,263 73,106 114.62%
Tax 184,473 230,073 305,231 173,793 156,211 99,705 9,684 606.92%
NP 415,536 281,217 325,278 193,055 184,113 143,968 82,790 191.71%
-
NP to SH 369,703 180,151 187,170 41,263 55,241 72,563 44,221 309.28%
-
Tax Rate -79.84% -449.85% -1,522.58% -902.26% -559.86% -225.26% -13.25% -
Total Cost 59,926 194,013 132,013 235,338 233,860 259,682 619,347 -78.77%
-
Net Worth 1,807,345 1,636,487 1,598,634 1,436,199 1,316,758 1,431,970 1,387,785 19.16%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,807,345 1,636,487 1,598,634 1,436,199 1,316,758 1,431,970 1,387,785 19.16%
NOSH 1,106,221 1,107,230 1,106,092 1,113,333 1,009,784 623,246 622,380 46.47%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 87.40% 59.17% 71.13% 45.06% 44.05% 35.67% 11.79% -
ROE 20.46% 11.01% 11.71% 2.87% 4.20% 5.07% 3.19% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 42.98 42.92 41.34 38.48 41.39 64.77 112.81 -47.29%
EPS 33.42 16.27 16.92 3.71 5.47 11.64 7.11 179.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6338 1.478 1.4453 1.29 1.304 2.2976 2.2298 -18.64%
Adjusted Per Share Value based on latest NOSH - 1,113,333
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 42.98 42.96 41.33 38.72 37.78 36.49 63.46 -22.78%
EPS 33.42 16.28 16.92 3.73 4.99 6.56 4.00 309.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6336 1.4792 1.445 1.2982 1.1902 1.2943 1.2544 19.15%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.32 0.41 0.51 0.71 1.40 1.35 1.67 -
P/RPS 0.74 0.96 1.23 1.85 3.38 2.08 1.48 -36.87%
P/EPS 0.96 2.52 3.01 19.16 25.59 11.60 23.50 -88.02%
EY 104.44 39.68 33.18 5.22 3.91 8.62 4.25 737.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.28 0.35 0.55 1.07 0.59 0.75 -58.40%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 26/08/08 30/05/08 28/02/08 29/11/07 29/08/07 -
Price 0.36 0.32 0.55 0.62 0.90 1.36 1.38 -
P/RPS 0.84 0.75 1.33 1.61 2.17 2.10 1.22 -21.93%
P/EPS 1.08 1.97 3.25 16.73 16.45 11.68 19.42 -85.30%
EY 92.83 50.85 30.77 5.98 6.08 8.56 5.15 581.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.38 0.48 0.69 0.59 0.62 -49.72%

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