[TWSCORP] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -849.13%
YoY- -1164.53%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 513,340 514,870 502,202 505,886 509,268 523,576 513,150 0.02%
PBT 58,724 -335,076 -277,216 -445,530 77,312 -212 49,445 12.13%
Tax -36,904 8,329 11,998 27,330 -27,568 -10,235 -20,254 49.12%
NP 21,820 -326,747 -265,217 -418,200 49,744 -10,447 29,190 -17.61%
-
NP to SH 23,396 -317,164 -254,424 -401,624 53,612 -6,292 28,316 -11.93%
-
Tax Rate 62.84% - - - 35.66% - 40.96% -
Total Cost 491,520 841,617 767,419 924,086 459,524 534,023 483,960 1.03%
-
Net Worth 1,798,843 1,791,512 1,913,710 1,913,021 2,128,086 2,113,624 1,104,508 38.38%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,798,843 1,791,512 1,913,710 1,913,021 2,128,086 2,113,624 1,104,508 38.38%
NOSH 1,103,584 1,105,871 1,106,191 1,105,792 1,107,685 1,106,609 1,104,508 -0.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.25% -63.46% -52.81% -82.67% 9.77% -2.00% 5.69% -
ROE 1.30% -17.70% -13.29% -20.99% 2.52% -0.30% 2.56% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 46.52 46.56 45.40 45.75 45.98 47.31 46.46 0.08%
EPS 2.12 -28.68 -23.00 -36.32 4.84 -0.57 2.56 -11.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.62 1.73 1.73 1.9212 1.91 1.00 38.46%
Adjusted Per Share Value based on latest NOSH - 1,105,911
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 46.40 46.54 45.39 45.73 46.03 47.32 46.38 0.02%
EPS 2.11 -28.67 -23.00 -36.30 4.85 -0.57 2.56 -12.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6259 1.6193 1.7298 1.7291 1.9235 1.9105 0.9983 38.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.04 1.04 1.02 0.73 0.80 0.75 0.71 -
P/RPS 2.24 2.23 2.25 1.60 1.74 1.59 1.53 28.90%
P/EPS 49.06 -3.63 -4.43 -2.01 16.53 -131.91 27.69 46.36%
EY 2.04 -27.58 -22.55 -49.75 6.05 -0.76 3.61 -31.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.59 0.42 0.42 0.39 0.71 -6.67%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 27/11/12 28/08/12 29/05/12 27/02/12 25/11/11 -
Price 1.08 1.03 1.03 0.76 0.71 0.88 0.76 -
P/RPS 2.32 2.21 2.27 1.66 1.54 1.86 1.64 25.99%
P/EPS 50.94 -3.59 -4.48 -2.09 14.67 -154.77 29.64 43.43%
EY 1.96 -27.84 -22.33 -47.79 6.82 -0.65 3.37 -30.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.60 0.44 0.37 0.46 0.76 -8.96%

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