[TIMWELL] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
06-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 31.86%
YoY- -294.32%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 44,986 53,000 36,852 49,869 45,348 31,138 17,136 90.19%
PBT -2,349 2,348 2,280 -32,174 -46,633 -7,104 -6,112 -47.10%
Tax -788 -1,392 -1,576 -3,448 -5,614 -1,296 -2,144 -48.65%
NP -3,137 956 704 -35,622 -52,248 -8,400 -8,256 -47.50%
-
NP to SH -110 3,740 2,876 -33,616 -49,332 -4,806 -5,656 -92.75%
-
Tax Rate - 59.28% 69.12% - - - - -
Total Cost 48,123 52,044 36,148 85,491 97,596 39,538 25,392 53.08%
-
Net Worth 35,274 36,064 34,618 33,475 29,431 63,647 62,773 -31.88%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 35,274 36,064 34,618 33,475 29,431 63,647 62,773 -31.88%
NOSH 69,166 66,785 66,574 65,637 65,403 64,945 63,408 5.96%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -6.97% 1.80% 1.91% -71.43% -115.22% -26.98% -48.18% -
ROE -0.31% 10.37% 8.31% -100.42% -167.61% -7.55% -9.01% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 65.04 79.36 55.35 75.98 69.34 47.94 27.02 79.51%
EPS -0.16 5.60 4.32 -51.21 -75.43 -7.40 -8.92 -93.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.54 0.52 0.51 0.45 0.98 0.99 -35.71%
Adjusted Per Share Value based on latest NOSH - 66,330
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 50.52 59.52 41.38 56.00 50.92 34.97 19.24 90.21%
EPS -0.12 4.20 3.23 -37.75 -55.40 -5.40 -6.35 -92.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3961 0.405 0.3887 0.3759 0.3305 0.7147 0.7049 -31.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.27 1.34 1.60 2.17 1.79 1.79 1.80 -
P/RPS 1.95 1.69 2.89 2.86 2.58 3.73 6.66 -55.87%
P/EPS -793.75 23.93 37.04 -4.24 -2.37 -24.19 -20.18 1053.99%
EY -0.13 4.18 2.70 -23.60 -42.14 -4.13 -4.96 -91.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.48 3.08 4.25 3.98 1.83 1.82 23.21%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 15/08/07 04/05/07 06/02/07 30/11/06 28/08/06 01/06/06 -
Price 0.91 1.10 1.41 2.28 2.13 1.79 1.72 -
P/RPS 1.40 1.39 2.55 3.00 3.07 3.73 6.36 -63.50%
P/EPS -568.75 19.64 32.64 -4.45 -2.82 -24.19 -19.28 852.75%
EY -0.18 5.09 3.06 -22.46 -35.41 -4.13 -5.19 -89.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.04 2.71 4.47 4.73 1.83 1.74 1.52%

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