[TWSCORP] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -459.33%
YoY- -127.95%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 186,100 122,813 125,242 125,968 119,649 118,854 110,990 41.09%
PBT 28,469 16,946 21,897 -46,499 19,792 11,656 8,373 125.94%
Tax -306 -4,707 -4,622 -1,719 -6,190 -1,879 -4,714 -83.82%
NP 28,163 12,239 17,275 -48,218 13,602 9,777 3,659 289.34%
-
NP to SH 26,596 11,330 16,819 -47,960 13,347 9,189 3,927 257.54%
-
Tax Rate 1.07% 27.78% 21.11% - 31.28% 16.12% 56.30% -
Total Cost 157,937 110,574 107,967 174,186 106,047 109,077 107,331 29.34%
-
Net Worth 1,850,859 1,810,600 1,810,144 1,775,338 1,820,707 1,813,997 1,786,348 2.39%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,850,859 1,810,600 1,810,144 1,775,338 1,820,707 1,813,997 1,786,348 2.39%
NOSH 1,108,166 1,100,000 1,106,513 1,105,510 1,103,057 1,107,108 1,090,833 1.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.13% 9.97% 13.79% -38.28% 11.37% 8.23% 3.30% -
ROE 1.44% 0.63% 0.93% -2.70% 0.73% 0.51% 0.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.79 11.16 11.32 11.39 10.85 10.74 10.17 39.64%
EPS 2.40 1.03 1.52 -4.34 1.20 0.83 0.36 253.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6702 1.646 1.6359 1.6059 1.6506 1.6385 1.6376 1.32%
Adjusted Per Share Value based on latest NOSH - 1,105,510
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.82 11.10 11.32 11.39 10.81 10.74 10.03 41.10%
EPS 2.40 1.02 1.52 -4.34 1.21 0.83 0.35 260.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.673 1.6366 1.6362 1.6047 1.6457 1.6396 1.6146 2.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.87 0.56 0.60 0.60 0.62 0.70 0.37 -
P/RPS 5.18 5.02 5.30 5.27 5.72 6.52 3.64 26.49%
P/EPS 36.25 54.37 39.47 -13.83 51.24 84.34 102.78 -50.04%
EY 2.76 1.84 2.53 -7.23 1.95 1.19 0.97 100.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.37 0.37 0.38 0.43 0.23 72.17%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 19/05/10 23/02/10 30/11/09 27/08/09 29/05/09 -
Price 0.84 0.76 0.64 0.61 0.61 0.65 0.67 -
P/RPS 5.00 6.81 5.65 5.35 5.62 6.05 6.58 -16.71%
P/EPS 35.00 73.79 42.11 -14.06 50.41 78.31 186.11 -67.14%
EY 2.86 1.36 2.38 -7.11 1.98 1.28 0.54 203.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.39 0.38 0.37 0.40 0.41 14.13%

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