[TIMWELL] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 207.15%
YoY- 406.14%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 4,284 36,394 33,925 18,724 9,000 35,452 25,286 -69.41%
PBT -1,528 -9,588 7,177 9,432 565 -1,002 -1,285 12.25%
Tax -536 -110 -2,167 -3,851 1,252 -2,104 0 -
NP -2,064 -9,698 5,010 5,581 1,817 -3,106 -1,285 37.19%
-
NP to SH -1,414 -8,525 3,889 5,581 1,817 -3,106 -1,285 6.59%
-
Tax Rate - - 30.19% 40.83% -221.59% - - -
Total Cost 6,348 46,092 28,915 13,143 7,183 38,558 26,571 -61.53%
-
Net Worth 62,773 58,262 69,771 71,660 68,061 59,901 58,209 5.16%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 62,773 58,262 69,771 71,660 68,061 59,901 58,209 5.16%
NOSH 63,408 60,689 60,670 60,729 60,769 54,955 54,914 10.07%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -48.18% -26.65% 14.77% 29.81% 20.19% -8.76% -5.08% -
ROE -2.25% -14.63% 5.57% 7.79% 2.67% -5.19% -2.21% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.76 59.97 55.92 30.83 14.81 64.51 46.05 -72.20%
EPS -2.23 -14.04 6.41 9.19 2.99 -5.65 -2.34 -3.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.96 1.15 1.18 1.12 1.09 1.06 -4.45%
Adjusted Per Share Value based on latest NOSH - 60,709
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.81 40.87 38.10 21.03 10.11 39.81 28.39 -69.41%
EPS -1.59 -9.57 4.37 6.27 2.04 -3.49 -1.44 6.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7049 0.6543 0.7835 0.8047 0.7643 0.6727 0.6537 5.16%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.80 1.70 1.77 1.82 1.81 1.94 1.77 -
P/RPS 26.64 2.83 3.17 5.90 12.22 3.01 3.84 264.17%
P/EPS -80.72 -12.10 27.61 19.80 60.54 -34.32 -75.64 4.43%
EY -1.24 -8.26 3.62 5.05 1.65 -2.91 -1.32 -4.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.77 1.54 1.54 1.62 1.78 1.67 5.90%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 01/06/06 28/02/06 28/11/05 25/08/05 09/06/05 25/02/05 29/11/04 -
Price 1.72 1.84 1.73 1.79 1.74 1.88 1.87 -
P/RPS 25.46 3.07 3.09 5.81 11.75 2.91 4.06 240.44%
P/EPS -77.13 -13.10 26.99 19.48 58.19 -33.26 -79.91 -2.33%
EY -1.30 -7.63 3.71 5.13 1.72 -3.01 -1.25 2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.92 1.50 1.52 1.55 1.72 1.76 -0.75%

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