[TWSCORP] YoY Quarter 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- -459.33%
YoY- -127.95%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 138,218 138,713 133,964 125,968 123,463 123,231 108,908 4.04%
PBT -127,164 -37,296 88,317 -46,499 153,503 -26,416 -10,055 52.57%
Tax -670 4,956 -11,515 -1,719 18,071 63,671 7,165 -
NP -127,834 -32,340 76,802 -48,218 171,574 37,255 -2,890 87.94%
-
NP to SH -126,346 -27,529 76,550 -47,960 171,604 -17,948 -626 141.99%
-
Tax Rate - - 13.04% - -11.77% - - -
Total Cost 266,052 171,053 57,162 174,186 -48,111 85,976 111,798 15.53%
-
Net Worth 1,792,298 1,104,524 1,923,384 1,775,338 1,807,345 1,316,758 1,230,000 6.46%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 5,528 - - - - -
Div Payout % - - 7.22% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,792,298 1,104,524 1,923,384 1,775,338 1,807,345 1,316,758 1,230,000 6.46%
NOSH 1,106,357 1,104,524 1,105,647 1,105,510 1,106,221 1,009,784 615,000 10.27%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -92.49% -23.31% 57.33% -38.28% 138.97% 30.23% -2.65% -
ROE -7.05% -2.49% 3.98% -2.70% 9.49% -1.36% -0.05% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.49 12.56 12.12 11.39 11.16 12.20 17.71 -5.64%
EPS -11.42 -2.49 6.91 -4.34 15.52 -1.77 -0.10 120.10%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.00 1.7396 1.6059 1.6338 1.304 2.00 -3.44%
Adjusted Per Share Value based on latest NOSH - 1,105,510
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.49 12.54 12.11 11.39 11.16 11.14 9.84 4.05%
EPS -11.42 -2.49 6.92 -4.34 15.51 -1.62 -0.06 139.64%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.62 0.9984 1.7385 1.6047 1.6336 1.1902 1.1118 6.46%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.04 0.75 0.90 0.60 0.32 1.40 0.77 -
P/RPS 8.32 5.97 7.43 5.27 2.87 11.47 4.35 11.40%
P/EPS -9.11 -30.09 13.00 -13.83 2.06 -78.77 -756.47 -52.09%
EY -10.98 -3.32 7.69 -7.23 48.48 -1.27 -0.13 109.32%
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.75 0.52 0.37 0.20 1.07 0.39 8.59%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 25/02/11 23/02/10 27/02/09 28/02/08 28/02/07 -
Price 1.03 0.88 0.85 0.61 0.36 0.90 0.93 -
P/RPS 8.24 7.01 7.02 5.35 3.23 7.37 5.25 7.79%
P/EPS -9.02 -35.31 12.28 -14.06 2.32 -50.64 -913.66 -53.65%
EY -11.09 -2.83 8.15 -7.11 43.09 -1.97 -0.11 115.58%
DY 0.00 0.00 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.88 0.49 0.38 0.22 0.69 0.47 5.27%

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