[TIMWELL] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
30-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 53.11%
YoY- 47.47%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 22,220 34,956 31,673 30,774 18,400 29,835 26,716 -11.55%
PBT -3,096 -4,705 -85 -2,808 -5,988 -12,646 -6,178 -36.88%
Tax 0 -1,245 0 0 0 1,733 0 -
NP -3,096 -5,950 -85 -2,808 -5,988 -10,913 -6,178 -36.88%
-
NP to SH -3,096 -5,950 -85 -2,808 -5,988 -10,913 -6,178 -36.88%
-
Tax Rate - - - - - - - -
Total Cost 25,316 40,906 31,758 33,582 24,388 40,748 32,894 -16.00%
-
Net Worth 64,863 53,192 59,569 56,254 60,446 54,446 63,917 0.98%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 64,863 53,192 59,569 56,254 60,446 54,446 63,917 0.98%
NOSH 54,507 48,800 49,230 47,272 47,223 44,628 46,997 10.37%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -13.93% -17.02% -0.27% -9.12% -32.54% -36.58% -23.13% -
ROE -4.77% -11.19% -0.14% -4.99% -9.91% -20.04% -9.67% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 40.77 71.63 64.34 65.10 38.96 66.85 56.85 -19.86%
EPS -5.68 -11.95 -0.17 -5.94 -12.68 -24.45 -13.15 -42.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.09 1.21 1.19 1.28 1.22 1.36 -8.50%
Adjusted Per Share Value based on latest NOSH - 46,499
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 24.95 39.25 35.57 34.56 20.66 33.50 30.00 -11.55%
EPS -3.48 -6.68 -0.10 -3.15 -6.72 -12.25 -6.94 -36.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7284 0.5973 0.6689 0.6317 0.6788 0.6114 0.7178 0.98%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.97 4.28 1.68 1.03 0.90 1.00 1.05 -
P/RPS 4.83 5.98 2.61 1.58 2.31 1.50 1.85 89.49%
P/EPS -34.68 -35.10 -969.23 -17.34 -7.10 -4.09 -7.99 165.84%
EY -2.88 -2.85 -0.10 -5.77 -14.09 -24.45 -12.52 -62.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 3.93 1.39 0.87 0.70 0.82 0.77 66.80%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 27/02/04 18/11/03 29/08/03 28/05/03 28/02/03 13/01/03 -
Price 1.77 4.42 2.77 1.20 0.84 0.96 1.00 -
P/RPS 4.34 6.17 4.31 1.84 2.16 1.44 1.76 82.42%
P/EPS -31.16 -36.25 -1,598.08 -20.20 -6.62 -3.93 -7.61 155.72%
EY -3.21 -2.76 -0.06 -4.95 -15.10 -25.47 -13.15 -60.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 4.06 2.29 1.01 0.66 0.79 0.74 59.38%

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