[TIMWELL] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 37.12%
YoY- -347.14%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 11,848 6,904 13,181 12,120 8,920 8,040 39,062 -54.95%
PBT -8,732 -4,604 -13,434 -5,129 -8,066 -9,992 -4,193 63.29%
Tax 0 0 1,295 -218 -328 -856 -978 -
NP -8,732 -4,604 -12,139 -5,348 -8,394 -10,848 -5,171 41.94%
-
NP to SH -1,470 -2,940 -9,826 -4,096 -6,514 -7,592 -2,246 -24.67%
-
Tax Rate - - - - - - - -
Total Cost 20,580 11,508 25,320 17,468 17,314 18,888 44,233 -40.04%
-
Net Worth 33,881 36,307 37,388 45,412 45,384 48,118 48,918 -21.77%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 33,881 36,307 37,388 45,412 45,384 48,118 48,918 -21.77%
NOSH 89,162 88,554 89,021 89,043 88,989 89,107 88,942 0.16%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -73.70% -66.69% -92.09% -44.13% -94.10% -134.93% -13.24% -
ROE -4.34% -8.10% -26.28% -9.02% -14.35% -15.78% -4.59% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.29 7.80 14.81 13.61 10.02 9.02 43.92 -55.02%
EPS -1.66 -3.32 -11.03 -4.60 -7.32 -8.52 -2.52 -24.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.41 0.42 0.51 0.51 0.54 0.55 -21.89%
Adjusted Per Share Value based on latest NOSH - 87,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.30 7.75 14.80 13.61 10.02 9.03 43.86 -54.96%
EPS -1.65 -3.30 -11.03 -4.60 -7.31 -8.53 -2.52 -24.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3805 0.4077 0.4199 0.51 0.5096 0.5403 0.5493 -21.76%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.47 0.45 0.40 0.37 0.55 0.58 0.80 -
P/RPS 3.54 5.77 2.70 2.72 5.49 6.43 1.82 56.00%
P/EPS -28.51 -13.55 -3.62 -8.04 -7.51 -6.81 -31.68 -6.80%
EY -3.51 -7.38 -27.59 -12.43 -13.31 -14.69 -3.16 7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.10 0.95 0.73 1.08 1.07 1.45 -9.93%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 27/05/10 14/04/10 25/11/09 19/08/09 04/05/09 27/02/09 -
Price 0.61 0.40 0.48 0.40 0.46 0.59 0.69 -
P/RPS 4.59 5.13 3.24 2.94 4.59 6.54 1.57 104.86%
P/EPS -37.00 -12.05 -4.35 -8.70 -6.28 -6.92 -27.32 22.47%
EY -2.70 -8.30 -23.00 -11.50 -15.91 -14.44 -3.66 -18.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.98 1.14 0.78 0.90 1.09 1.25 18.43%

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