[TWSCORP] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -24.52%
YoY- 623.41%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 351,999 227,492 102,985 417,973 294,742 188,174 92,565 143.03%
PBT 77,560 28,362 2,862 27,902 54,318 36,217 11,502 255.68%
Tax 166,402 165,520 20,404 156,211 92,540 16,500 2,822 1403.75%
NP 243,962 193,882 23,266 184,113 146,858 52,717 14,324 558.56%
-
NP to SH 198,099 162,114 -6,012 55,241 73,189 30,185 7,966 747.00%
-
Tax Rate -214.55% -583.60% -712.93% -559.86% -170.37% -45.56% -24.53% -
Total Cost 108,037 33,610 79,719 233,860 147,884 135,457 78,241 23.92%
-
Net Worth 1,634,786 1,598,249 1,436,199 939,675 1,431,140 1,390,630 1,359,323 13.05%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,634,786 1,598,249 1,436,199 939,675 1,431,140 1,390,630 1,359,323 13.05%
NOSH 1,106,080 1,105,825 1,113,333 720,499 622,885 623,657 622,343 46.57%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 69.31% 85.23% 22.59% 44.05% 49.83% 28.02% 15.47% -
ROE 12.12% 10.14% -0.42% 5.88% 5.11% 2.17% 0.59% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.82 20.57 9.25 58.01 47.32 30.17 14.87 65.82%
EPS 17.91 14.66 -0.54 7.66 11.74 4.84 1.28 477.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.478 1.4453 1.29 1.3042 2.2976 2.2298 2.1842 -22.86%
Adjusted Per Share Value based on latest NOSH - 1,009,784
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.82 20.56 9.31 37.78 26.64 17.01 8.37 142.99%
EPS 17.91 14.65 -0.54 4.99 6.62 2.73 0.72 747.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4776 1.4446 1.2982 0.8494 1.2936 1.257 1.2287 13.04%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.41 0.51 0.71 1.40 1.35 1.67 0.88 -
P/RPS 1.29 2.48 7.68 2.41 2.85 5.53 5.92 -63.68%
P/EPS 2.29 3.48 -131.48 18.26 11.49 34.50 68.75 -89.58%
EY 43.68 28.75 -0.76 5.48 8.70 2.90 1.45 862.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.55 1.07 0.59 0.75 0.40 -21.11%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 30/05/08 28/02/08 29/11/07 29/08/07 31/05/07 -
Price 0.32 0.55 0.62 0.90 1.36 1.38 1.40 -
P/RPS 1.01 2.67 6.70 1.55 2.87 4.57 9.41 -77.32%
P/EPS 1.79 3.75 -114.81 11.74 11.57 28.51 109.37 -93.50%
EY 55.97 26.65 -0.87 8.52 8.64 3.51 0.91 1446.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.38 0.48 0.69 0.59 0.62 0.64 -50.83%

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