[TWSCORP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -66.21%
YoY- -4940.75%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 474,569 128,335 514,870 376,652 252,943 127,317 523,576 -6.34%
PBT 80,386 14,681 -335,076 -207,912 -222,765 19,328 -212 -
Tax -5,357 -9,226 8,329 8,999 13,665 -6,892 -10,235 -35.07%
NP 75,029 5,455 -326,747 -198,913 -209,100 12,436 -10,447 -
-
NP to SH 75,438 5,849 -317,164 -190,818 -200,812 13,403 -6,292 -
-
Tax Rate 6.66% 62.84% - - - 35.66% - -
Total Cost 399,540 122,880 841,617 575,565 462,043 114,881 534,023 -17.60%
-
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 4.04% 0.33% -17.70% -9.97% -10.50% 0.63% -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 42.90 11.63 46.56 34.05 22.87 11.49 47.31 -6.32%
EPS 6.82 0.53 -28.68 -17.25 -18.16 1.21 -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 - 1,106,357
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.90 11.60 46.54 34.04 22.86 11.51 47.32 -6.33%
EPS 6.82 0.53 -28.67 -17.25 -18.15 1.21 -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 2.52 8.94 2.23 3.00 3.19 6.96 1.59 35.97%
P/EPS 15.84 196.23 -3.63 -5.91 -4.02 66.12 -131.91 -
EY 6.31 0.51 -27.58 -16.91 -24.88 1.51 -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 2.54 9.29 2.21 3.03 3.32 6.18 1.86 23.11%
P/EPS 15.98 203.77 -3.59 -5.97 -4.19 58.68 -154.77 -
EY 6.26 0.49 -27.84 -16.75 -23.89 1.70 -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