[TWSCORP] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 67.0%
YoY- -91.91%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 505,886 511,444 494,162 457,126 454,984 376,348 1,469,616 -16.27%
PBT -445,530 56,624 77,786 40,242 56,724 72,434 -7,992 95.33%
Tax 27,330 -18,772 -18,758 -13,370 331,040 33,000 -41,116 -
NP -418,200 37,852 59,028 26,872 387,764 105,434 -49,108 42.85%
-
NP to SH -401,624 37,728 56,298 26,232 324,228 60,370 -49,180 41.86%
-
Tax Rate - 33.15% 24.11% 33.22% -583.60% -45.56% - -
Total Cost 924,086 473,592 435,134 430,254 67,220 270,914 1,518,724 -7.93%
-
Net Worth 1,913,021 1,103,421 1,816,990 1,805,929 1,598,249 1,390,630 1,369,569 5.72%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 11,034 - - - - - -
Div Payout % - 29.25% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,913,021 1,103,421 1,816,990 1,805,929 1,598,249 1,390,630 1,369,569 5.72%
NOSH 1,105,792 1,103,421 1,103,882 1,102,184 1,105,825 623,657 622,531 10.03%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -82.67% 7.40% 11.95% 5.88% 85.23% 28.02% -3.34% -
ROE -20.99% 3.42% 3.10% 1.45% 20.29% 4.34% -3.59% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 45.75 46.35 44.77 41.47 41.14 60.35 236.07 -23.90%
EPS -36.32 3.42 5.10 2.38 29.32 9.68 -7.90 28.91%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.00 1.646 1.6385 1.4453 2.2298 2.20 -3.92%
Adjusted Per Share Value based on latest NOSH - 1,107,108
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 45.73 46.23 44.67 41.32 41.13 34.02 132.84 -16.26%
EPS -36.30 3.41 5.09 2.37 29.31 5.46 -4.45 41.83%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7291 0.9974 1.6423 1.6323 1.4446 1.257 1.2379 5.72%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.73 0.91 0.56 0.70 0.51 1.67 0.65 -
P/RPS 1.60 1.96 1.25 1.69 1.24 2.77 0.28 33.67%
P/EPS -2.01 26.61 10.98 29.41 1.74 17.25 -8.23 -20.92%
EY -49.75 3.76 9.11 3.40 57.49 5.80 -12.15 26.45%
DY 0.00 1.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.91 0.34 0.43 0.35 0.75 0.30 5.76%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 22/08/11 27/08/10 27/08/09 26/08/08 29/08/07 30/08/06 -
Price 0.76 0.77 0.76 0.65 0.55 1.38 0.70 -
P/RPS 1.66 1.66 1.70 1.57 1.34 2.29 0.30 32.95%
P/EPS -2.09 22.52 14.90 27.31 1.88 14.26 -8.86 -21.37%
EY -47.79 4.44 6.71 3.66 53.31 7.01 -11.29 27.15%
DY 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.77 0.46 0.40 0.38 0.62 0.32 5.44%

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