[TIMWELL] QoQ Cumulative Quarter Result on 30-Sep-2000 [#3]

Announcement Date
30-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 147.7%
YoY- -88.72%
Quarter Report
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 33,376 18,951 96,894 70,702 49,097 24,464 90,287 1.01%
PBT -3,508 -2,162 1,097 1,005 -1,434 -1,250 8,077 -
Tax 3,508 2,162 -879 -321 0 1,250 -2,299 -
NP 0 0 218 684 -1,434 0 5,778 -
-
NP to SH -3,508 -2,162 218 684 -1,434 -1,250 5,778 -
-
Tax Rate - - 80.13% 31.94% - - 28.46% -
Total Cost 33,376 18,951 96,676 70,018 50,531 24,464 84,509 0.94%
-
Net Worth 63,599 65,139 66,589 67,600 65,508 65,495 66,893 0.05%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 63,599 65,139 66,589 67,600 65,508 65,495 66,893 0.05%
NOSH 39,999 39,963 39,636 39,999 39,944 39,936 40,055 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 0.00% 0.00% 0.22% 0.97% -2.92% 0.00% 6.40% -
ROE -5.52% -3.32% 0.33% 1.01% -2.19% -1.91% 8.64% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 83.44 47.42 244.46 176.76 122.91 61.26 225.40 1.01%
EPS -8.77 -5.41 0.55 1.71 -3.59 -3.13 144.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.63 1.68 1.69 1.64 1.64 1.67 0.04%
Adjusted Per Share Value based on latest NOSH - 39,981
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 37.48 21.28 108.81 79.39 55.13 27.47 101.39 1.01%
EPS -3.94 -2.43 0.24 0.77 -1.61 -1.40 6.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7142 0.7315 0.7478 0.7591 0.7356 0.7355 0.7512 0.05%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 0.94 0.90 0.79 1.36 1.70 2.71 0.00 -
P/RPS 1.13 1.90 0.32 0.77 1.38 4.42 0.00 -100.00%
P/EPS -10.72 -16.64 143.64 79.53 -47.35 -86.58 0.00 -100.00%
EY -9.33 -6.01 0.70 1.26 -2.11 -1.15 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.47 0.80 1.04 1.65 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 27/08/01 04/07/01 28/02/01 30/11/00 30/08/00 29/05/00 22/05/00 -
Price 1.08 0.94 0.98 1.20 1.76 2.01 2.18 -
P/RPS 1.29 1.98 0.40 0.68 1.43 3.28 0.97 -0.28%
P/EPS -12.31 -17.38 178.18 70.18 -49.03 -64.22 15.11 -
EY -8.12 -5.76 0.56 1.43 -2.04 -1.56 6.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.58 0.58 0.71 1.07 1.23 1.31 0.66%

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