[TWSCORP] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 36.65%
YoY- -998.52%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 949,138 513,340 514,870 502,202 505,886 509,268 523,576 48.72%
PBT 160,772 58,724 -335,076 -277,216 -445,530 77,312 -212 -
Tax -10,714 -36,904 8,329 11,998 27,330 -27,568 -10,235 3.09%
NP 150,058 21,820 -326,747 -265,217 -418,200 49,744 -10,447 -
-
NP to SH 150,876 23,396 -317,164 -254,424 -401,624 53,612 -6,292 -
-
Tax Rate 6.66% 62.84% - - - 35.66% - -
Total Cost 799,080 491,520 841,617 767,419 924,086 459,524 534,023 30.85%
-
Net Worth 1,869,358 1,798,843 1,791,512 1,913,710 1,913,021 2,128,086 2,113,624 -7.86%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,869,358 1,798,843 1,791,512 1,913,710 1,913,021 2,128,086 2,113,624 -7.86%
NOSH 1,106,129 1,103,584 1,105,871 1,106,191 1,105,792 1,107,685 1,106,609 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.81% 4.25% -63.46% -52.81% -82.67% 9.77% -2.00% -
ROE 8.07% 1.30% -17.70% -13.29% -20.99% 2.52% -0.30% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 85.81 46.52 46.56 45.40 45.75 45.98 47.31 48.78%
EPS 13.64 2.12 -28.68 -23.00 -36.32 4.84 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.63 1.62 1.73 1.73 1.9212 1.91 -7.84%
Adjusted Per Share Value based on latest NOSH - 1,110,444
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 85.79 46.40 46.54 45.39 45.73 46.03 47.32 48.73%
EPS 13.64 2.11 -28.67 -23.00 -36.30 4.85 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6897 1.6259 1.6193 1.7298 1.7291 1.9235 1.9105 -7.86%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.08 1.04 1.04 1.02 0.73 0.80 0.75 -
P/RPS 1.26 2.24 2.23 2.25 1.60 1.74 1.59 -14.37%
P/EPS 7.92 49.06 -3.63 -4.43 -2.01 16.53 -131.91 -
EY 12.63 2.04 -27.58 -22.55 -49.75 6.05 -0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.64 0.59 0.42 0.42 0.39 39.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 27/11/12 28/08/12 29/05/12 27/02/12 -
Price 1.09 1.08 1.03 1.03 0.76 0.71 0.88 -
P/RPS 1.27 2.32 2.21 2.27 1.66 1.54 1.86 -22.47%
P/EPS 7.99 50.94 -3.59 -4.48 -2.09 14.67 -154.77 -
EY 12.51 1.96 -27.84 -22.33 -47.79 6.82 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.64 0.60 0.44 0.37 0.46 24.65%

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