[TWSCORP] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[TWSCORP] TRADEWINDS CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 278.92%
YoY- 222.75%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 247,081 228,563 227,492 188,174 734,808 714,422 606,467 -13.89%
PBT 38,893 20,121 28,362 36,217 -3,996 3,005 70,558 -9.44%
Tax -9,379 -6,685 165,520 16,500 -20,558 -17,073 -53,557 -25.19%
NP 29,514 13,436 193,882 52,717 -24,554 -14,068 17,001 9.62%
-
NP to SH 28,149 13,116 162,114 30,185 -24,590 -16,632 17,001 8.76%
-
Tax Rate 24.11% 33.22% -583.60% -45.56% - 568.15% 75.90% -
Total Cost 217,567 215,127 33,610 135,457 759,362 728,490 589,466 -15.29%
-
Net Worth 1,816,990 1,805,929 1,598,249 1,390,630 1,369,569 1,239,613 759,751 15.63%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,816,990 1,805,929 1,598,249 1,390,630 1,369,569 1,239,613 759,751 15.63%
NOSH 1,103,882 1,102,184 1,105,825 623,657 622,531 622,921 622,747 10.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.95% 5.88% 85.23% 28.02% -3.34% -1.97% 2.80% -
ROE 1.55% 0.73% 10.14% 2.17% -1.80% -1.34% 2.24% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.38 20.74 20.57 30.17 118.04 114.69 97.39 -21.72%
EPS 2.55 1.19 14.66 4.84 -3.95 -2.67 2.73 -1.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.646 1.6385 1.4453 2.2298 2.20 1.99 1.22 5.11%
Adjusted Per Share Value based on latest NOSH - 622,380
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.33 20.66 20.56 17.01 66.42 64.58 54.82 -13.89%
EPS 2.54 1.19 14.65 2.73 -2.22 -1.50 1.54 8.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6423 1.6323 1.4446 1.257 1.2379 1.1205 0.6867 15.63%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.56 0.70 0.51 1.67 0.65 0.60 0.50 -
P/RPS 2.50 3.38 2.48 5.53 0.55 0.52 0.51 30.31%
P/EPS 21.96 58.82 3.48 34.50 -16.46 -22.47 18.32 3.06%
EY 4.55 1.70 28.75 2.90 -6.08 -4.45 5.46 -2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.35 0.75 0.30 0.30 0.41 -3.07%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 27/08/09 26/08/08 29/08/07 30/08/06 30/08/05 30/08/04 -
Price 0.76 0.65 0.55 1.38 0.70 0.69 0.47 -
P/RPS 3.40 3.13 2.67 4.57 0.59 0.60 0.48 38.56%
P/EPS 29.80 54.62 3.75 28.51 -17.72 -25.84 17.22 9.56%
EY 3.36 1.83 26.65 3.51 -5.64 -3.87 5.81 -8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.38 0.62 0.32 0.35 0.39 2.78%

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