[TIMWELL] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
19-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -12.59%
YoY- -105.58%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 8,802 5,344 1,520 1,004 8,334 9,928 11,848 -17.92%
PBT -4,519 -5,225 -6,862 -7,508 -9,216 -9,022 -8,732 -35.46%
Tax 441 0 0 0 4,054 0 0 -
NP -4,078 -5,225 -6,862 -7,508 -5,162 -9,022 -8,732 -39.72%
-
NP to SH -2,259 -3,637 -5,342 -6,044 -5,368 -7,405 -1,470 33.06%
-
Tax Rate - - - - - - - -
Total Cost 12,880 10,569 8,382 8,512 13,496 18,950 20,580 -26.77%
-
Net Worth 31,785 36,551 36,503 37,330 39,169 32,042 33,881 -4.15%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 31,785 36,551 36,503 37,330 39,169 32,042 33,881 -4.15%
NOSH 88,292 89,150 89,033 88,882 89,021 89,006 89,162 -0.64%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -46.33% -97.78% -451.45% -747.81% -61.94% -90.88% -73.70% -
ROE -7.11% -9.95% -14.63% -16.19% -13.70% -23.11% -4.34% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.97 5.99 1.71 1.13 9.36 11.15 13.29 -17.39%
EPS -2.54 -4.08 -6.00 -6.80 -6.03 -8.32 -1.66 32.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.41 0.41 0.42 0.44 0.36 0.38 -3.53%
Adjusted Per Share Value based on latest NOSH - 88,882
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.92 6.03 1.71 1.13 9.40 11.19 13.36 -17.95%
EPS -2.55 -4.10 -6.02 -6.81 -6.05 -8.35 -1.66 33.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3584 0.4121 0.4116 0.4209 0.4416 0.3613 0.382 -4.15%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.85 0.51 0.50 0.60 0.51 0.50 0.47 -
P/RPS 8.53 8.51 29.29 53.12 5.45 4.48 3.54 79.44%
P/EPS -33.22 -12.50 -8.33 -8.82 -8.46 -6.01 -28.51 10.69%
EY -3.01 -8.00 -12.00 -11.33 -11.82 -16.64 -3.51 -9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.24 1.22 1.43 1.16 1.39 1.24 53.39%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 24/08/11 19/04/11 28/02/11 30/11/10 18/08/10 -
Price 0.85 1.05 0.56 0.52 0.45 0.70 0.61 -
P/RPS 8.53 17.52 32.80 46.03 4.81 6.28 4.59 50.98%
P/EPS -33.22 -25.74 -9.33 -7.65 -7.46 -8.41 -37.00 -6.91%
EY -3.01 -3.89 -10.71 -13.08 -13.40 -11.89 -2.70 7.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.56 1.37 1.24 1.02 1.94 1.61 28.95%

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