[TIMWELL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
04-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 15.49%
YoY- -462.21%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 13,181 9,090 4,460 2,010 39,062 31,372 23,663 -32.22%
PBT -13,434 -3,847 -4,033 -2,498 -4,193 -344 413 -
Tax 1,295 -164 -164 -214 -978 -601 -230 -
NP -12,139 -4,011 -4,197 -2,712 -5,171 -945 183 -
-
NP to SH -9,826 -3,072 -3,257 -1,898 -2,246 1,243 1,398 -
-
Tax Rate - - - - - - 55.69% -
Total Cost 25,320 13,101 8,657 4,722 44,233 32,317 23,480 5.14%
-
Net Worth 37,388 45,412 45,384 48,118 48,918 52,383 53,426 -21.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 37,388 45,412 45,384 48,118 48,918 52,383 53,426 -21.12%
NOSH 89,021 89,043 88,989 89,107 88,942 88,785 89,044 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -92.09% -44.13% -94.10% -134.93% -13.24% -3.01% 0.77% -
ROE -26.28% -6.76% -7.18% -3.94% -4.59% 2.37% 2.62% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.81 10.21 5.01 2.26 43.92 35.33 26.57 -32.19%
EPS -11.03 -3.45 -3.66 -2.13 -2.52 1.40 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.51 0.51 0.54 0.55 0.59 0.60 -21.11%
Adjusted Per Share Value based on latest NOSH - 89,107
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.86 10.25 5.03 2.27 44.04 35.37 26.68 -32.23%
EPS -11.08 -3.46 -3.67 -2.14 -2.53 1.40 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4215 0.512 0.5117 0.5425 0.5515 0.5906 0.6024 -21.13%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.40 0.37 0.55 0.58 0.80 0.86 1.04 -
P/RPS 2.70 3.62 10.97 25.71 1.82 2.43 3.91 -21.82%
P/EPS -3.62 -10.72 -15.03 -27.23 -31.68 61.43 66.24 -
EY -27.59 -9.32 -6.65 -3.67 -3.16 1.63 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.73 1.08 1.07 1.45 1.46 1.73 -32.86%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 14/04/10 25/11/09 19/08/09 04/05/09 27/02/09 24/11/08 28/08/08 -
Price 0.48 0.40 0.46 0.59 0.69 0.82 0.99 -
P/RPS 3.24 3.92 9.18 26.16 1.57 2.32 3.73 -8.93%
P/EPS -4.35 -11.59 -12.57 -27.70 -27.32 58.57 63.06 -
EY -23.00 -8.63 -7.96 -3.61 -3.66 1.71 1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.78 0.90 1.09 1.25 1.39 1.65 -21.79%

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