[TIMWELL] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -39.93%
YoY- -255.1%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,887 16,444 11,103 5,264 1,245 25,554 23,957 -75.63%
PBT -193 1,985 -2,483 -1,837 -1,369 -734 827 -
Tax 0 121 0 0 81 -188 0 -
NP -193 2,106 -2,483 -1,837 -1,288 -922 827 -
-
NP to SH -56 2,934 -2,277 -1,689 -1,207 -20 1,927 -
-
Tax Rate - -6.10% - - - - 0.00% -
Total Cost 3,080 14,338 13,586 7,101 2,533 26,476 23,130 -73.95%
-
Net Worth 33,198 33,584 28,344 28,914 29,296 30,277 33,839 -1.26%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 33,198 33,584 28,344 28,914 29,296 30,277 33,839 -1.26%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -6.69% 12.81% -22.36% -34.90% -103.45% -3.61% 3.45% -
ROE -0.17% 8.74% -8.03% -5.84% -4.12% -0.07% 5.69% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.24 18.44 12.47 5.91 1.40 28.70 26.90 -75.64%
EPS -0.06 3.29 -2.56 -1.90 -1.36 -0.02 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3728 0.3766 0.3183 0.3247 0.3301 0.34 0.38 -1.26%
Adjusted Per Share Value based on latest NOSH - 89,051
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.25 18.54 12.52 5.93 1.40 28.81 27.01 -75.65%
EPS -0.06 3.31 -2.57 -1.90 -1.36 -0.02 2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3743 0.3787 0.3196 0.326 0.3303 0.3414 0.3815 -1.26%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.85 0.60 0.54 0.52 0.625 0.80 0.76 -
P/RPS 26.22 3.25 4.33 8.80 44.55 2.79 2.83 341.72%
P/EPS -1,351.67 1,009.58 -21.12 -27.42 -45.96 -3,562.04 35.12 -
EY -0.07 0.10 -4.74 -3.65 -2.18 -0.03 2.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.59 1.70 1.60 1.89 2.35 2.00 9.13%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/04/14 26/02/14 22/11/13 21/08/13 30/05/13 28/02/13 29/11/12 -
Price 0.91 0.65 0.52 0.50 0.66 0.725 0.80 -
P/RPS 28.07 3.53 4.17 8.46 47.05 2.53 2.97 347.62%
P/EPS -1,447.08 1,093.71 -20.34 -26.36 -48.53 -3,228.10 36.97 -
EY -0.07 0.09 -4.92 -3.79 -2.06 -0.03 2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.73 1.63 1.54 2.00 2.13 2.11 10.18%

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