[TWSCORP] YoY Cumulative 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- 4.98%
YoY- -998.52%
Quarter Report
Latest QR
Upcoming QR
TWSCORP's Result
TWSCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 376,652 384,863 433,181 348,212 351,999 294,742 1,139,863 -16.83%
PBT -207,912 37,084 67,362 39,913 77,560 54,318 42,948 -
Tax 8,999 -15,191 -9,685 -12,875 166,402 92,540 -34,539 -
NP -198,913 21,893 57,677 27,038 243,962 146,858 8,409 -
-
NP to SH -190,818 21,237 54,745 26,463 198,099 73,189 -9,928 63.59%
-
Tax Rate - 40.96% 14.38% 32.26% -214.55% -170.37% 80.42% -
Total Cost 575,565 362,970 375,504 321,174 108,037 147,884 1,131,454 -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 -9.97% 1.92% 2.96% 1.45% 12.12% 5.11% -0.71% -
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 34.05 34.84 39.17 31.45 31.82 47.32 182.55 -24.39%
EPS -17.25 1.92 4.95 2.39 17.91 11.74 -1.59 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 34.04 34.79 39.15 31.47 31.82 26.64 103.03 -16.84%
EPS -17.25 1.92 4.95 2.39 17.91 6.62 -0.90 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 3.00 2.04 2.22 1.97 1.29 2.85 0.38 41.06%
P/EPS -5.91 36.93 17.58 25.94 2.29 11.49 -43.40 -28.25%
EY -16.91 2.71 5.69 3.85 43.68 8.70 -2.30 39.40%
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 3.03 2.18 2.14 1.94 1.01 2.87 0.46 36.87%
P/EPS -5.97 39.53 16.97 25.52 1.79 11.57 -52.83 -30.44%
EY -16.75 2.53 5.89 3.92 55.97 8.64 -1.89 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