[TIMWELL] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -76.77%
YoY- -263.4%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 3,023 8,802 4,008 760 251 8,334 7,446 -45.14%
PBT -284 -4,519 -3,919 -3,431 -1,877 -9,216 -6,767 -87.89%
Tax 355 441 0 0 0 4,054 0 -
NP 71 -4,078 -3,919 -3,431 -1,877 -5,162 -6,767 -
-
NP to SH 426 -2,259 -2,728 -2,671 -1,511 -5,368 -5,554 -
-
Tax Rate - - - - - - - -
Total Cost 2,952 12,880 7,927 4,191 2,128 13,496 14,213 -64.89%
-
Net Worth 32,837 31,785 36,551 36,503 37,330 39,169 32,042 1.64%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 32,837 31,785 36,551 36,503 37,330 39,169 32,042 1.64%
NOSH 88,750 88,292 89,150 89,033 88,882 89,021 89,006 -0.19%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.35% -46.33% -97.78% -451.45% -747.81% -61.94% -90.88% -
ROE 1.30% -7.11% -7.46% -7.32% -4.05% -13.70% -17.33% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.41 9.97 4.50 0.85 0.28 9.36 8.37 -45.01%
EPS 0.48 -2.54 -3.06 -3.00 -1.70 -6.03 -6.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.41 0.41 0.42 0.44 0.36 1.84%
Adjusted Per Share Value based on latest NOSH - 89,153
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.39 9.88 4.50 0.85 0.28 9.36 8.36 -45.18%
EPS 0.48 -2.54 -3.06 -3.00 -1.70 -6.03 -6.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3687 0.3569 0.4105 0.4099 0.4192 0.4399 0.3598 1.64%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.85 0.85 0.51 0.50 0.60 0.51 0.50 -
P/RPS 24.95 8.53 11.34 58.57 212.47 5.45 5.98 158.94%
P/EPS 177.08 -33.22 -16.67 -16.67 -35.29 -8.46 -8.01 -
EY 0.56 -3.01 -6.00 -6.00 -2.83 -11.82 -12.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.36 1.24 1.22 1.43 1.16 1.39 39.85%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/04/12 28/02/12 23/11/11 24/08/11 19/04/11 28/02/11 30/11/10 -
Price 0.94 0.85 1.05 0.56 0.52 0.45 0.70 -
P/RPS 27.60 8.53 23.36 65.60 184.14 4.81 8.37 121.38%
P/EPS 195.83 -33.22 -34.31 -18.67 -30.59 -7.46 -11.22 -
EY 0.51 -3.01 -2.91 -5.36 -3.27 -13.40 -8.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.36 2.56 1.37 1.24 1.02 1.94 19.66%

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