[TWSCORP] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -2.38%
YoY- -6613.21%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 515,888 527,784 565,986 489,713 483,467 428,393 1,031,066 -10.89%
PBT -339,723 2,538 150,310 6,846 236,574 19,262 61,392 -
Tax 5,995 -12,894 -20,761 -14,410 159,355 173,793 -15,138 -
NP -333,728 -10,356 129,549 -7,564 395,929 193,055 46,254 -
-
NP to SH -324,718 -4,837 126,424 -8,605 379,642 41,263 21,024 -
-
Tax Rate - 508.04% 13.81% 210.49% -67.36% -902.26% 24.66% -
Total Cost 849,616 538,140 436,437 497,277 87,538 235,338 984,812 -2.42%
-
Net Worth 1,798,843 2,128,086 1,102,941 1,810,144 1,786,348 1,436,199 1,359,323 4.77%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 5,521 11,042 - - - - -
Div Payout % - 0.00% 8.73% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,798,843 2,128,086 1,102,941 1,810,144 1,786,348 1,436,199 1,359,323 4.77%
NOSH 1,103,584 1,107,685 1,102,941 1,106,513 1,090,833 1,113,333 622,343 10.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -64.69% -1.96% 22.89% -1.54% 81.89% 45.06% 4.49% -
ROE -18.05% -0.23% 11.46% -0.48% 21.25% 2.87% 1.55% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 46.75 47.65 51.32 44.26 44.32 38.48 165.67 -18.99%
EPS -29.42 -0.44 11.46 -0.78 34.80 3.71 3.38 -
DPS 0.00 0.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.9212 1.00 1.6359 1.6376 1.29 2.1842 -4.75%
Adjusted Per Share Value based on latest NOSH - 1,103,584
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 46.63 47.71 51.16 44.26 43.70 38.72 93.20 -10.89%
EPS -29.35 -0.44 11.43 -0.78 34.32 3.73 1.90 -
DPS 0.00 0.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.6259 1.9235 0.9969 1.6362 1.6146 1.2982 1.2287 4.77%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.04 0.80 0.99 0.60 0.37 0.71 0.88 -
P/RPS 2.22 1.68 1.93 1.36 0.83 1.85 0.53 26.93%
P/EPS -3.53 -183.20 8.64 -77.15 1.06 19.16 26.05 -
EY -28.29 -0.55 11.58 -1.30 94.06 5.22 3.84 -
DY 0.00 0.62 1.01 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.42 0.99 0.37 0.23 0.55 0.40 8.14%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 27/05/11 19/05/10 29/05/09 30/05/08 31/05/07 -
Price 1.08 0.71 0.99 0.64 0.67 0.62 1.40 -
P/RPS 2.31 1.49 1.93 1.45 1.51 1.61 0.85 18.11%
P/EPS -3.67 -162.59 8.64 -82.30 1.93 16.73 41.44 -
EY -27.24 -0.62 11.58 -1.22 51.94 5.98 2.41 -
DY 0.00 0.70 1.01 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.37 0.99 0.39 0.41 0.48 0.64 0.51%

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