[TWSCORP] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 36.65%
YoY- -998.52%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 502,202 513,150 577,574 464,282 469,332 392,989 1,519,817 -16.83%
PBT -277,216 49,445 89,816 53,217 103,413 72,424 57,264 -
Tax 11,998 -20,254 -12,913 -17,166 221,869 123,386 -46,052 -
NP -265,217 29,190 76,902 36,050 325,282 195,810 11,212 -
-
NP to SH -254,424 28,316 72,993 35,284 264,132 97,585 -13,237 63.59%
-
Tax Rate - 40.96% 14.38% 32.26% -214.55% -170.37% 80.42% -
Total Cost 767,419 483,960 500,672 428,232 144,049 197,178 1,508,605 -10.64%
-
Net Worth 1,913,710 1,104,508 1,847,173 1,827,607 1,634,786 1,431,140 1,392,417 5.43%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,913,710 1,104,508 1,847,173 1,827,607 1,634,786 1,431,140 1,392,417 5.43%
NOSH 1,106,191 1,104,508 1,105,959 1,107,238 1,106,080 622,885 624,402 9.99%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -52.81% 5.69% 13.31% 7.76% 69.31% 49.83% 0.74% -
ROE -13.29% 2.56% 3.95% 1.93% 16.16% 6.82% -0.95% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 45.40 46.46 52.22 41.93 42.43 63.09 243.40 -24.39%
EPS -23.00 2.56 6.60 3.19 23.88 15.65 -2.12 48.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.00 1.6702 1.6506 1.478 2.2976 2.23 -4.13%
Adjusted Per Share Value based on latest NOSH - 1,110,444
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 45.39 46.38 52.21 41.97 42.42 35.52 137.37 -16.83%
EPS -23.00 2.56 6.60 3.19 23.87 8.82 -1.20 63.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7298 0.9983 1.6696 1.6519 1.4776 1.2936 1.2586 5.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.02 0.71 0.87 0.62 0.41 1.35 0.69 -
P/RPS 2.25 1.53 1.67 1.48 0.97 2.14 0.28 41.48%
P/EPS -4.43 27.69 13.18 19.46 1.72 8.62 -32.55 -28.25%
EY -22.55 3.61 7.59 5.14 58.24 11.60 -3.07 39.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.52 0.38 0.28 0.59 0.31 11.31%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 25/11/11 26/11/10 30/11/09 25/11/08 29/11/07 29/11/06 -
Price 1.03 0.76 0.84 0.61 0.32 1.36 0.84 -
P/RPS 2.27 1.64 1.61 1.45 0.75 2.16 0.35 36.52%
P/EPS -4.48 29.64 12.73 19.14 1.34 8.68 -39.62 -30.43%
EY -22.33 3.37 7.86 5.22 74.63 11.52 -2.52 43.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.50 0.37 0.22 0.59 0.38 7.90%

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