[TIMWELL] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -2.13%
YoY- 50.88%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 13,651 3,023 8,802 4,008 760 251 8,334 38.99%
PBT 376 -284 -4,519 -3,919 -3,431 -1,877 -9,216 -
Tax 0 355 441 0 0 0 4,054 -
NP 376 71 -4,078 -3,919 -3,431 -1,877 -5,162 -
-
NP to SH 1,089 426 -2,259 -2,728 -2,671 -1,511 -5,368 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 13,275 2,952 12,880 7,927 4,191 2,128 13,496 -1.09%
-
Net Worth 32,948 32,837 31,785 36,551 36,503 37,330 39,169 -10.89%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 32,948 32,837 31,785 36,551 36,503 37,330 39,169 -10.89%
NOSH 89,051 88,750 88,292 89,150 89,033 88,882 89,021 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.75% 2.35% -46.33% -97.78% -451.45% -747.81% -61.94% -
ROE 3.31% 1.30% -7.11% -7.46% -7.32% -4.05% -13.70% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.33 3.41 9.97 4.50 0.85 0.28 9.36 38.98%
EPS 1.22 0.48 -2.54 -3.06 -3.00 -1.70 -6.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.36 0.41 0.41 0.42 0.44 -10.91%
Adjusted Per Share Value based on latest NOSH - 82,857
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.39 3.41 9.92 4.52 0.86 0.28 9.40 38.95%
EPS 1.23 0.48 -2.55 -3.08 -3.01 -1.70 -6.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3715 0.3702 0.3584 0.4121 0.4116 0.4209 0.4416 -10.89%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.83 0.85 0.85 0.51 0.50 0.60 0.51 -
P/RPS 5.41 24.95 8.53 11.34 58.57 212.47 5.45 -0.49%
P/EPS 67.87 177.08 -33.22 -16.67 -16.67 -35.29 -8.46 -
EY 1.47 0.56 -3.01 -6.00 -6.00 -2.83 -11.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.30 2.36 1.24 1.22 1.43 1.16 55.13%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 30/04/12 28/02/12 23/11/11 24/08/11 19/04/11 28/02/11 -
Price 0.80 0.94 0.85 1.05 0.56 0.52 0.45 -
P/RPS 5.22 27.60 8.53 23.36 65.60 184.14 4.81 5.61%
P/EPS 65.42 195.83 -33.22 -34.31 -18.67 -30.59 -7.46 -
EY 1.53 0.51 -3.01 -2.91 -5.36 -3.27 -13.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.54 2.36 2.56 1.37 1.24 1.02 64.98%

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