[TWSCORP] YoY Cumulative 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- 234.0%
YoY- -91.91%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 252,943 255,722 247,081 228,563 227,492 188,174 734,808 -16.27%
PBT -222,765 28,312 38,893 20,121 28,362 36,217 -3,996 95.33%
Tax 13,665 -9,386 -9,379 -6,685 165,520 16,500 -20,558 -
NP -209,100 18,926 29,514 13,436 193,882 52,717 -24,554 42.85%
-
NP to SH -200,812 18,864 28,149 13,116 162,114 30,185 -24,590 41.86%
-
Tax Rate - 33.15% 24.11% 33.22% -583.60% -45.56% - -
Total Cost 462,043 236,796 217,567 215,127 33,610 135,457 759,362 -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 - 5,517 - - - - - -
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 -10.50% 1.71% 1.55% 0.73% 10.14% 2.17% -1.80% -
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 22.87 23.18 22.38 20.74 20.57 30.17 118.04 -23.91%
EPS -18.16 1.71 2.55 1.19 14.66 4.84 -3.95 28.91%
DPS 0.00 0.50 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 22.86 23.11 22.33 20.66 20.56 17.01 66.42 -16.27%
EPS -18.15 1.71 2.54 1.19 14.65 2.73 -2.22 41.88%
DPS 0.00 0.50 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 3.19 3.93 2.50 3.38 2.48 5.53 0.55 34.00%
P/EPS -4.02 53.23 21.96 58.82 3.48 34.50 -16.46 -20.92%
EY -24.88 1.88 4.55 1.70 28.75 2.90 -6.08 26.44%
DY 0.00 0.55 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 3.32 3.32 3.40 3.13 2.67 4.57 0.59 33.33%
P/EPS -4.19 45.04 29.80 54.62 3.75 28.51 -17.72 -21.34%
EY -23.89 2.22 3.36 1.83 26.65 3.51 -5.64 27.17%
DY 0.00 0.65 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