[TWSCORP] YoY Annualized 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- 61.65%
YoY- 837.2%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 577,574 464,282 469,332 392,989 1,519,817 1,427,668 1,251,398 -12.08%
PBT 89,816 53,217 103,413 72,424 57,264 36,461 175,480 -10.55%
Tax -12,913 -17,166 221,869 123,386 -46,052 -31,766 -103,146 -29.26%
NP 76,902 36,050 325,282 195,810 11,212 4,694 72,333 1.02%
-
NP to SH 72,993 35,284 264,132 97,585 -13,237 -14,992 72,333 0.15%
-
Tax Rate 14.38% 32.26% -214.55% -170.37% 80.42% 87.12% 58.78% -
Total Cost 500,672 428,232 144,049 197,178 1,508,605 1,422,973 1,179,065 -13.29%
-
Net Worth 1,847,173 1,827,607 1,634,786 1,431,140 1,392,417 1,243,086 822,158 14.43%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,847,173 1,827,607 1,634,786 1,431,140 1,392,417 1,243,086 822,158 14.43%
NOSH 1,105,959 1,107,238 1,106,080 622,885 624,402 624,666 622,847 10.03%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 13.31% 7.76% 69.31% 49.83% 0.74% 0.33% 5.78% -
ROE 3.95% 1.93% 16.16% 6.82% -0.95% -1.21% 8.80% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 52.22 41.93 42.43 63.09 243.40 228.55 200.92 -20.10%
EPS 6.60 3.19 23.88 15.65 -2.12 -2.40 11.61 -8.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6702 1.6506 1.478 2.2976 2.23 1.99 1.32 3.99%
Adjusted Per Share Value based on latest NOSH - 623,246
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 52.21 41.97 42.42 35.52 137.37 129.04 113.11 -12.08%
EPS 6.60 3.19 23.87 8.82 -1.20 -1.36 6.54 0.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6696 1.6519 1.4776 1.2936 1.2586 1.1236 0.7431 14.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.87 0.62 0.41 1.35 0.69 0.69 0.49 -
P/RPS 1.67 1.48 0.97 2.14 0.28 0.30 0.24 38.15%
P/EPS 13.18 19.46 1.72 8.62 -32.55 -28.75 4.22 20.89%
EY 7.59 5.14 58.24 11.60 -3.07 -3.48 23.70 -17.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.38 0.28 0.59 0.31 0.35 0.37 5.83%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 30/11/09 25/11/08 29/11/07 29/11/06 29/11/05 30/11/04 -
Price 0.84 0.61 0.32 1.36 0.84 0.61 0.69 -
P/RPS 1.61 1.45 0.75 2.16 0.35 0.27 0.34 29.57%
P/EPS 12.73 19.14 1.34 8.68 -39.62 -25.42 5.94 13.53%
EY 7.86 5.22 74.63 11.52 -2.52 -3.93 16.83 -11.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.37 0.22 0.59 0.38 0.31 0.52 -0.65%

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