[TIMWELL] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -53.54%
YoY- 402.65%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 31,138 17,136 36,394 45,233 37,448 36,000 35,452 -8.30%
PBT -7,104 -6,112 -9,588 9,569 18,864 2,260 -1,002 270.38%
Tax -1,296 -2,144 -110 -2,889 -7,702 5,008 -2,104 -27.66%
NP -8,400 -8,256 -9,698 6,680 11,162 7,268 -3,106 94.46%
-
NP to SH -4,806 -5,656 -8,525 5,185 11,162 7,268 -3,106 33.88%
-
Tax Rate - - - 30.19% 40.83% -221.59% - -
Total Cost 39,538 25,392 46,092 38,553 26,286 28,732 38,558 1.69%
-
Net Worth 63,647 62,773 58,262 69,771 71,660 68,061 59,901 4.13%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 63,647 62,773 58,262 69,771 71,660 68,061 59,901 4.13%
NOSH 64,945 63,408 60,689 60,670 60,729 60,769 54,955 11.81%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -26.98% -48.18% -26.65% 14.77% 29.81% 20.19% -8.76% -
ROE -7.55% -9.01% -14.63% 7.43% 15.58% 10.68% -5.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 47.94 27.02 59.97 74.56 61.66 59.24 64.51 -18.00%
EPS -7.40 -8.92 -14.04 8.55 18.38 11.96 -5.65 19.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.99 0.96 1.15 1.18 1.12 1.09 -6.86%
Adjusted Per Share Value based on latest NOSH - 60,609
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 34.97 19.24 40.87 50.79 42.05 40.43 39.81 -8.30%
EPS -5.40 -6.35 -9.57 5.82 12.53 8.16 -3.49 33.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7147 0.7049 0.6543 0.7835 0.8047 0.7643 0.6727 4.13%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.79 1.80 1.70 1.77 1.82 1.81 1.94 -
P/RPS 3.73 6.66 2.83 2.37 2.95 3.06 3.01 15.41%
P/EPS -24.19 -20.18 -12.10 20.71 9.90 15.13 -34.32 -20.85%
EY -4.13 -4.96 -8.26 4.83 10.10 6.61 -2.91 26.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.82 1.77 1.54 1.54 1.62 1.78 1.86%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 01/06/06 28/02/06 28/11/05 25/08/05 09/06/05 25/02/05 -
Price 1.79 1.72 1.84 1.73 1.79 1.74 1.88 -
P/RPS 3.73 6.36 3.07 2.32 2.90 2.94 2.91 18.05%
P/EPS -24.19 -19.28 -13.10 20.24 9.74 14.55 -33.26 -19.17%
EY -4.13 -5.19 -7.63 4.94 10.27 6.87 -3.01 23.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.74 1.92 1.50 1.52 1.55 1.72 4.23%

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