[TIMWELL] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 166.79%
YoY- -25.24%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 2,010 39,062 31,372 23,663 10,016 41,436 33,740 -84.72%
PBT -2,498 -4,193 -344 413 88 -7,522 -1,762 26.17%
Tax -214 -978 -601 -230 -91 -654 -591 -49.16%
NP -2,712 -5,171 -945 183 -3 -8,176 -2,353 9.91%
-
NP to SH -1,898 -2,246 1,243 1,398 524 -4,147 -83 704.11%
-
Tax Rate - - - 55.69% 103.41% - - -
Total Cost 4,722 44,233 32,317 23,480 10,019 49,612 36,093 -74.19%
-
Net Worth 48,118 48,918 52,383 53,426 52,399 40,289 35,275 22.97%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 48,118 48,918 52,383 53,426 52,399 40,289 35,275 22.97%
NOSH 89,107 88,942 88,785 89,044 88,813 69,463 69,166 18.38%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -134.93% -13.24% -3.01% 0.77% -0.03% -19.73% -6.97% -
ROE -3.94% -4.59% 2.37% 2.62% 1.00% -10.29% -0.24% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.26 43.92 35.33 26.57 11.28 59.65 48.78 -87.07%
EPS -2.13 -2.52 1.40 1.57 0.59 -5.97 -0.12 579.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.59 0.60 0.59 0.58 0.51 3.88%
Adjusted Per Share Value based on latest NOSH - 89,285
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.27 44.04 35.37 26.68 11.29 46.72 38.04 -84.70%
EPS -2.14 -2.53 1.40 1.58 0.59 -4.68 -0.09 725.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5425 0.5515 0.5906 0.6024 0.5908 0.4542 0.3977 22.97%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.58 0.80 0.86 1.04 0.98 0.80 1.27 -
P/RPS 25.71 1.82 2.43 3.91 8.69 1.34 2.60 360.05%
P/EPS -27.23 -31.68 61.43 66.24 166.10 -13.40 -1,058.33 -91.26%
EY -3.67 -3.16 1.63 1.51 0.60 -7.46 -0.09 1082.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.45 1.46 1.73 1.66 1.38 2.49 -43.02%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 04/05/09 27/02/09 24/11/08 28/08/08 05/05/08 27/02/08 28/11/07 -
Price 0.59 0.69 0.82 0.99 1.10 0.93 0.91 -
P/RPS 26.16 1.57 2.32 3.73 9.75 1.56 1.87 479.65%
P/EPS -27.70 -27.32 58.57 63.06 186.44 -15.58 -758.33 -88.96%
EY -3.61 -3.66 1.71 1.59 0.54 -6.42 -0.13 815.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.25 1.39 1.65 1.86 1.60 1.78 -27.86%

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