[TIMWELL] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -926.47%
YoY- -1051.38%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 53,000 36,852 49,869 45,348 31,138 17,136 36,394 28.56%
PBT 2,348 2,280 -32,174 -46,633 -7,104 -6,112 -9,588 -
Tax -1,392 -1,576 -3,448 -5,614 -1,296 -2,144 -110 445.56%
NP 956 704 -35,622 -52,248 -8,400 -8,256 -9,698 -
-
NP to SH 3,740 2,876 -33,616 -49,332 -4,806 -5,656 -8,525 -
-
Tax Rate 59.28% 69.12% - - - - - -
Total Cost 52,044 36,148 85,491 97,596 39,538 25,392 46,092 8.45%
-
Net Worth 36,064 34,618 33,475 29,431 63,647 62,773 58,262 -27.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 36,064 34,618 33,475 29,431 63,647 62,773 58,262 -27.43%
NOSH 66,785 66,574 65,637 65,403 64,945 63,408 60,689 6.60%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.80% 1.91% -71.43% -115.22% -26.98% -48.18% -26.65% -
ROE 10.37% 8.31% -100.42% -167.61% -7.55% -9.01% -14.63% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 79.36 55.35 75.98 69.34 47.94 27.02 59.97 20.59%
EPS 5.60 4.32 -51.21 -75.43 -7.40 -8.92 -14.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.52 0.51 0.45 0.98 0.99 0.96 -31.92%
Adjusted Per Share Value based on latest NOSH - 66,343
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 59.52 41.38 56.00 50.92 34.97 19.24 40.87 28.56%
EPS 4.20 3.23 -37.75 -55.40 -5.40 -6.35 -9.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.405 0.3887 0.3759 0.3305 0.7147 0.7049 0.6543 -27.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.34 1.60 2.17 1.79 1.79 1.80 1.70 -
P/RPS 1.69 2.89 2.86 2.58 3.73 6.66 2.83 -29.15%
P/EPS 23.93 37.04 -4.24 -2.37 -24.19 -20.18 -12.10 -
EY 4.18 2.70 -23.60 -42.14 -4.13 -4.96 -8.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 3.08 4.25 3.98 1.83 1.82 1.77 25.29%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 04/05/07 06/02/07 30/11/06 28/08/06 01/06/06 28/02/06 -
Price 1.10 1.41 2.28 2.13 1.79 1.72 1.84 -
P/RPS 1.39 2.55 3.00 3.07 3.73 6.36 3.07 -41.12%
P/EPS 19.64 32.64 -4.45 -2.82 -24.19 -19.28 -13.10 -
EY 5.09 3.06 -22.46 -35.41 -4.13 -5.19 -7.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.71 4.47 4.73 1.83 1.74 1.92 4.13%

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