[TWSCORP] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 2.69%
YoY- 820.05%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 475,461 472,956 477,814 483,467 475,462 475,230 457,291 2.62%
PBT -6,678 193,324 222,730 236,574 231,063 51,144 20,047 -
Tax -14,502 5,288 12,360 159,355 184,473 230,073 305,231 -
NP -21,180 198,612 235,090 395,929 415,536 281,217 325,278 -
-
NP to SH -21,497 198,067 220,705 379,642 369,703 180,151 187,170 -
-
Tax Rate - -2.74% -5.55% -67.36% -79.84% -449.85% -1,522.58% -
Total Cost 496,641 274,344 242,724 87,538 59,926 194,013 132,013 141.30%
-
Net Worth 1,775,338 1,820,707 1,813,997 1,786,348 1,807,345 1,636,487 1,598,634 7.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,775,338 1,820,707 1,813,997 1,786,348 1,807,345 1,636,487 1,598,634 7.21%
NOSH 1,105,510 1,103,057 1,107,108 1,090,833 1,106,221 1,107,230 1,106,092 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -4.45% 41.99% 49.20% 81.89% 87.40% 59.17% 71.13% -
ROE -1.21% 10.88% 12.17% 21.25% 20.46% 11.01% 11.71% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 43.01 42.88 43.16 44.32 42.98 42.92 41.34 2.66%
EPS -1.94 17.96 19.94 34.80 33.42 16.27 16.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6059 1.6506 1.6385 1.6376 1.6338 1.478 1.4453 7.25%
Adjusted Per Share Value based on latest NOSH - 1,090,833
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 42.98 42.75 43.19 43.70 42.98 42.96 41.33 2.63%
EPS -1.94 17.90 19.95 34.32 33.42 16.28 16.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6047 1.6457 1.6396 1.6146 1.6336 1.4792 1.445 7.21%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.62 0.70 0.37 0.32 0.41 0.51 -
P/RPS 1.40 1.45 1.62 0.83 0.74 0.96 1.23 8.98%
P/EPS -30.86 3.45 3.51 1.06 0.96 2.52 3.01 -
EY -3.24 28.96 28.48 94.06 104.44 39.68 33.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.43 0.23 0.20 0.28 0.35 3.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 27/08/09 29/05/09 27/02/09 25/11/08 26/08/08 -
Price 0.61 0.61 0.65 0.67 0.36 0.32 0.55 -
P/RPS 1.42 1.42 1.51 1.51 0.84 0.75 1.33 4.44%
P/EPS -31.37 3.40 3.26 1.93 1.08 1.97 3.25 -
EY -3.19 29.44 30.67 51.94 92.83 50.85 30.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.40 0.41 0.22 0.22 0.38 0.00%

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