[TIMWELL] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -24040.0%
YoY- -383.33%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 16,444 14,804 10,528 4,980 25,554 31,942 27,302 -28.61%
PBT 1,985 -3,310 -3,674 -5,476 -734 1,102 752 90.66%
Tax 121 0 0 324 -188 0 0 -
NP 2,106 -3,310 -3,674 -5,152 -922 1,102 752 98.31%
-
NP to SH 2,934 -3,036 -3,378 -4,828 -20 2,569 2,178 21.90%
-
Tax Rate -6.10% - - - - 0.00% 0.00% -
Total Cost 14,338 18,114 14,202 10,132 26,476 30,840 26,550 -33.60%
-
Net Worth 33,584 28,344 28,914 29,296 30,277 33,839 32,948 1.27%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 33,584 28,344 28,914 29,296 30,277 33,839 32,948 1.27%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.81% -22.36% -34.90% -103.45% -3.61% 3.45% 2.75% -
ROE 8.74% -10.71% -11.68% -16.48% -0.07% 7.59% 6.61% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.44 16.62 11.82 5.61 28.70 35.87 30.66 -28.68%
EPS 3.29 -3.41 -3.80 -5.44 -0.02 2.88 2.44 21.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3766 0.3183 0.3247 0.3301 0.34 0.38 0.37 1.18%
Adjusted Per Share Value based on latest NOSH - 89,051
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.54 16.69 11.87 5.61 28.81 36.01 30.78 -28.61%
EPS 3.31 -3.42 -3.81 -5.44 -0.02 2.90 2.46 21.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3787 0.3196 0.326 0.3303 0.3414 0.3815 0.3715 1.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.60 0.54 0.52 0.625 0.80 0.76 0.83 -
P/RPS 3.25 3.25 4.40 11.14 2.79 2.12 2.71 12.84%
P/EPS 1,009.58 -15.84 -13.71 -11.49 -3,562.04 26.34 33.94 854.11%
EY 0.10 -6.31 -7.29 -8.70 -0.03 3.80 2.95 -89.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.70 1.60 1.89 2.35 2.00 2.24 -20.37%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 22/11/13 21/08/13 30/05/13 28/02/13 29/11/12 15/08/12 -
Price 0.65 0.52 0.50 0.66 0.725 0.80 0.80 -
P/RPS 3.53 3.13 4.23 11.76 2.53 2.23 2.61 22.23%
P/EPS 1,093.71 -15.25 -13.18 -12.13 -3,228.10 27.73 32.71 931.26%
EY 0.09 -6.56 -7.59 -8.24 -0.03 3.61 3.06 -90.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.63 1.54 2.00 2.13 2.11 2.16 -13.72%

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