[TIMWELL] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
05-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 112.64%
YoY- -27.12%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 39,062 31,372 23,663 10,016 41,436 33,740 26,500 29.36%
PBT -4,193 -344 413 88 -7,522 -1,762 1,174 -
Tax -978 -601 -230 -91 -654 -591 -696 25.32%
NP -5,171 -945 183 -3 -8,176 -2,353 478 -
-
NP to SH -2,246 1,243 1,398 524 -4,147 -83 1,870 -
-
Tax Rate - - 55.69% 103.41% - - 59.28% -
Total Cost 44,233 32,317 23,480 10,019 49,612 36,093 26,022 42.20%
-
Net Worth 48,918 52,383 53,426 52,399 40,289 35,275 36,064 22.42%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 48,918 52,383 53,426 52,399 40,289 35,275 36,064 22.42%
NOSH 88,942 88,785 89,044 88,813 69,463 69,166 66,785 20.94%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -13.24% -3.01% 0.77% -0.03% -19.73% -6.97% 1.80% -
ROE -4.59% 2.37% 2.62% 1.00% -10.29% -0.24% 5.19% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 43.92 35.33 26.57 11.28 59.65 48.78 39.68 6.96%
EPS -2.52 1.40 1.57 0.59 -5.97 -0.12 2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.59 0.60 0.59 0.58 0.51 0.54 1.22%
Adjusted Per Share Value based on latest NOSH - 88,813
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 44.04 35.37 26.68 11.29 46.72 38.04 29.88 29.36%
EPS -2.53 1.40 1.58 0.59 -4.68 -0.09 2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5515 0.5906 0.6024 0.5908 0.4542 0.3977 0.4066 22.41%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.80 0.86 1.04 0.98 0.80 1.27 1.34 -
P/RPS 1.82 2.43 3.91 8.69 1.34 2.60 3.38 -33.68%
P/EPS -31.68 61.43 66.24 166.10 -13.40 -1,058.33 47.86 -
EY -3.16 1.63 1.51 0.60 -7.46 -0.09 2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.46 1.73 1.66 1.38 2.49 2.48 -29.96%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 28/08/08 05/05/08 27/02/08 28/11/07 15/08/07 -
Price 0.69 0.82 0.99 1.10 0.93 0.91 1.10 -
P/RPS 1.57 2.32 3.73 9.75 1.56 1.87 2.77 -31.39%
P/EPS -27.32 58.57 63.06 186.44 -15.58 -758.33 39.29 -
EY -3.66 1.71 1.59 0.54 -6.42 -0.13 2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.39 1.65 1.86 1.60 1.78 2.04 -27.75%

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