[TIMWELL] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 23.3%
YoY- 58.46%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 3,023 4,794 3,248 508 251 888 1,522 57.94%
PBT -284 -600 -490 -1,552 -1,877 -2,327 -1,870 -71.50%
Tax 355 441 0 0 0 4,050 0 -
NP 71 -159 -490 -1,552 -1,877 1,723 -1,870 -
-
NP to SH 426 469 -58 -1,159 -1,511 298 -1,513 -
-
Tax Rate - - - - - - - -
Total Cost 2,952 4,953 3,738 2,060 2,128 -835 3,392 -8.83%
-
Net Worth 32,837 32,021 33,971 36,553 37,330 39,733 32,040 1.65%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 32,837 32,021 33,971 36,553 37,330 39,733 32,040 1.65%
NOSH 88,750 88,947 82,857 89,153 88,882 90,303 88,999 -0.18%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.35% -3.32% -15.09% -305.51% -747.81% 194.03% -122.86% -
ROE 1.30% 1.46% -0.17% -3.17% -4.05% 0.75% -4.72% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.41 5.39 3.92 0.57 0.28 0.98 1.71 58.36%
EPS 0.48 0.53 -0.07 -1.30 -1.70 0.33 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.41 0.41 0.42 0.44 0.36 1.84%
Adjusted Per Share Value based on latest NOSH - 89,153
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.41 5.41 3.66 0.57 0.28 1.00 1.72 57.75%
EPS 0.48 0.53 -0.07 -1.31 -1.70 0.34 -1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3702 0.361 0.383 0.4121 0.4209 0.448 0.3612 1.65%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.85 0.85 0.51 0.50 0.60 0.51 0.50 -
P/RPS 24.95 15.77 13.01 87.75 212.47 51.86 29.24 -10.02%
P/EPS 177.08 161.21 -728.57 -38.46 -35.29 154.55 -29.41 -
EY 0.56 0.62 -0.14 -2.60 -2.83 0.65 -3.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.36 1.24 1.22 1.43 1.16 1.39 39.85%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/04/12 28/02/12 23/11/11 24/08/11 19/04/11 28/02/11 30/11/10 -
Price 0.94 0.85 1.05 0.56 0.52 0.45 0.70 -
P/RPS 27.60 15.77 26.79 98.28 184.14 45.76 40.93 -23.08%
P/EPS 195.83 161.21 -1,500.00 -43.08 -30.59 136.36 -41.18 -
EY 0.51 0.62 -0.07 -2.32 -3.27 0.73 -2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.36 2.56 1.37 1.24 1.02 1.94 19.66%

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