[TIMWELL] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -17.76%
YoY- -29.84%
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 36,000 35,452 33,714 25,692 22,220 34,956 31,673 8.90%
PBT 2,260 -1,002 -1,713 -3,646 -3,096 -4,705 -85 -
Tax 5,008 -2,104 0 0 0 -1,245 0 -
NP 7,268 -3,106 -1,713 -3,646 -3,096 -5,950 -85 -
-
NP to SH 7,268 -3,106 -1,713 -3,646 -3,096 -5,950 -85 -
-
Tax Rate -221.59% - - - - - - -
Total Cost 28,732 38,558 35,427 29,338 25,316 40,906 31,758 -6.45%
-
Net Worth 68,061 59,901 58,209 57,655 64,863 53,192 59,569 9.28%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 68,061 59,901 58,209 57,655 64,863 53,192 59,569 9.28%
NOSH 60,769 54,955 54,914 54,909 54,507 48,800 49,230 15.05%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 20.19% -8.76% -5.08% -14.19% -13.93% -17.02% -0.27% -
ROE 10.68% -5.19% -2.94% -6.32% -4.77% -11.19% -0.14% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 59.24 64.51 61.39 46.79 40.77 71.63 64.34 -5.35%
EPS 11.96 -5.65 -3.12 -6.64 -5.68 -11.95 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.09 1.06 1.05 1.19 1.09 1.21 -5.01%
Adjusted Per Share Value based on latest NOSH - 54,973
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 40.59 39.97 38.01 28.97 25.05 39.41 35.71 8.90%
EPS 8.19 -3.50 -1.93 -4.11 -3.49 -6.71 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7674 0.6754 0.6563 0.65 0.7313 0.5997 0.6716 9.28%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.81 1.94 1.77 1.76 1.97 4.28 1.68 -
P/RPS 3.06 3.01 2.88 3.76 4.83 5.98 2.61 11.17%
P/EPS 15.13 -34.32 -56.73 -26.51 -34.68 -35.10 -969.23 -
EY 6.61 -2.91 -1.76 -3.77 -2.88 -2.85 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.78 1.67 1.68 1.66 3.93 1.39 10.73%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 09/06/05 25/02/05 29/11/04 27/08/04 26/05/04 27/02/04 18/11/03 -
Price 1.74 1.88 1.87 2.12 1.77 4.42 2.77 -
P/RPS 2.94 2.91 3.05 4.53 4.34 6.17 4.31 -22.49%
P/EPS 14.55 -33.26 -59.94 -31.93 -31.16 -36.25 -1,598.08 -
EY 6.87 -3.01 -1.67 -3.13 -3.21 -2.76 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.72 1.76 2.02 1.49 4.06 2.29 -22.89%

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