[TIMWELL] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3647.31%
YoY- 87.66%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 41,829 47,326 40,064 41,436 44,986 53,000 36,852 8.78%
PBT -458 826 352 -7,522 -2,349 2,348 2,280 -
Tax -801 -460 -364 -654 -788 -1,392 -1,576 -36.23%
NP -1,260 366 -12 -8,176 -3,137 956 704 -
-
NP to SH 1,657 2,796 2,096 -4,147 -110 3,740 2,876 -30.69%
-
Tax Rate - 55.69% 103.41% - - 59.28% 69.12% -
Total Cost 43,089 46,960 40,076 49,612 48,123 52,044 36,148 12.38%
-
Net Worth 52,383 53,426 52,399 40,289 35,274 36,064 34,618 31.70%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 52,383 53,426 52,399 40,289 35,274 36,064 34,618 31.70%
NOSH 88,785 89,044 88,813 69,463 69,166 66,785 66,574 21.09%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.01% 0.77% -0.03% -19.73% -6.97% 1.80% 1.91% -
ROE 3.16% 5.23% 4.00% -10.29% -0.31% 10.37% 8.31% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 47.11 53.15 45.11 59.65 65.04 79.36 55.35 -10.16%
EPS 1.87 3.14 2.36 -5.97 -0.16 5.60 4.32 -42.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.59 0.58 0.51 0.54 0.52 8.75%
Adjusted Per Share Value based on latest NOSH - 77,243
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 47.16 53.36 45.17 46.72 50.72 59.75 41.55 8.78%
EPS 1.87 3.15 2.36 -4.68 -0.12 4.22 3.24 -30.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5906 0.6024 0.5908 0.4542 0.3977 0.4066 0.3903 31.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.86 1.04 0.98 0.80 1.27 1.34 1.60 -
P/RPS 1.83 1.96 2.17 1.34 1.95 1.69 2.89 -26.19%
P/EPS 46.07 33.12 41.53 -13.40 -793.75 23.93 37.04 15.60%
EY 2.17 3.02 2.41 -7.46 -0.13 4.18 2.70 -13.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.73 1.66 1.38 2.49 2.48 3.08 -39.12%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 28/08/08 05/05/08 27/02/08 28/11/07 15/08/07 04/05/07 -
Price 0.82 0.99 1.10 0.93 0.91 1.10 1.41 -
P/RPS 1.74 1.86 2.44 1.56 1.40 1.39 2.55 -22.43%
P/EPS 43.93 31.53 46.61 -15.58 -568.75 19.64 32.64 21.83%
EY 2.28 3.17 2.15 -6.42 -0.18 5.09 3.06 -17.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.65 1.86 1.60 1.78 2.04 2.71 -35.84%

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