[TWSCORP] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 93.55%
YoY- 193.3%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 124,507 102,985 123,231 106,568 95,609 92,565 108,908 9.34%
PBT 25,500 2,862 -26,416 18,101 24,715 11,502 -10,055 -
Tax 145,116 20,404 63,671 76,040 13,678 2,822 7,165 644.38%
NP 170,616 23,266 37,255 94,141 38,393 14,324 -2,890 -
-
NP to SH 168,126 -6,012 -17,948 43,004 22,219 7,966 -626 -
-
Tax Rate -569.08% -712.93% - -420.09% -55.34% -24.53% - -
Total Cost -46,109 79,719 85,976 12,427 57,216 78,241 111,798 -
-
Net Worth 1,598,634 1,436,199 1,316,758 1,431,970 1,387,785 1,359,323 1,230,000 19.11%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,598,634 1,436,199 1,316,758 1,431,970 1,387,785 1,359,323 1,230,000 19.11%
NOSH 1,106,092 1,113,333 1,009,784 623,246 622,380 622,343 615,000 47.94%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 137.03% 22.59% 30.23% 88.34% 40.16% 15.47% -2.65% -
ROE 10.52% -0.42% -1.36% 3.00% 1.60% 0.59% -0.05% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.26 9.25 12.20 17.10 15.36 14.87 17.71 -26.08%
EPS 15.20 -0.54 -1.77 6.90 3.56 1.28 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4453 1.29 1.304 2.2976 2.2298 2.1842 2.00 -19.48%
Adjusted Per Share Value based on latest NOSH - 623,246
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.25 9.31 11.14 9.63 8.64 8.37 9.84 9.34%
EPS 15.20 -0.54 -1.62 3.89 2.01 0.72 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.445 1.2982 1.1902 1.2943 1.2544 1.2287 1.1118 19.11%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.51 0.71 1.40 1.35 1.67 0.88 0.77 -
P/RPS 4.53 7.68 11.47 7.90 10.87 5.92 4.35 2.74%
P/EPS 3.36 -131.48 -78.77 19.57 46.78 68.75 -756.47 -
EY 29.80 -0.76 -1.27 5.11 2.14 1.45 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.55 1.07 0.59 0.75 0.40 0.39 -6.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 30/05/08 28/02/08 29/11/07 29/08/07 31/05/07 28/02/07 -
Price 0.55 0.62 0.90 1.36 1.38 1.40 0.93 -
P/RPS 4.89 6.70 7.37 7.95 8.98 9.41 5.25 -4.62%
P/EPS 3.62 -114.81 -50.64 19.71 38.66 109.37 -913.66 -
EY 27.64 -0.87 -1.97 5.07 2.59 0.91 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.69 0.59 0.62 0.64 0.47 -13.22%

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