[TIMWELL] QoQ Quarter Result on 30-Sep-2001 [#3]

Announcement Date
11-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -155.68%
YoY- -262.53%
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 6,751 6,592 7,952 8,262 14,425 18,951 26,192 -59.59%
PBT -937 -1,735 -2,980 -3,444 -1,347 -2,162 91 -
Tax 937 1,735 2,980 3,444 1,347 2,162 -91 -
NP 0 0 0 0 0 0 0 -
-
NP to SH -937 -1,735 -870 -3,444 -1,347 -2,162 -467 59.28%
-
Tax Rate - - - - - - 100.00% -
Total Cost 6,751 6,592 7,952 8,262 14,425 18,951 26,192 -59.59%
-
Net Worth 64,763 57,566 59,737 60,400 63,552 65,139 67,056 -2.29%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 64,763 57,566 59,737 60,400 63,552 65,139 67,056 -2.29%
NOSH 45,931 39,976 40,092 40,000 39,970 39,963 39,914 9.84%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -1.45% -3.01% -1.46% -5.70% -2.12% -3.32% -0.70% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 14.70 16.49 19.83 20.65 36.09 47.42 65.62 -63.21%
EPS -2.04 -4.34 -2.17 -8.61 -3.37 -5.41 -1.17 45.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.44 1.49 1.51 1.59 1.63 1.68 -11.05%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 7.58 7.40 8.93 9.28 16.20 21.28 29.41 -59.60%
EPS -1.05 -1.95 -0.98 -3.87 -1.51 -2.43 -0.52 59.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7273 0.6464 0.6708 0.6783 0.7137 0.7315 0.753 -2.29%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.10 1.08 1.10 1.05 0.94 0.90 0.79 -
P/RPS 7.48 6.55 5.55 5.08 2.60 1.90 1.20 239.83%
P/EPS -53.92 -24.88 -50.69 -12.20 -27.89 -16.64 -67.52 -13.96%
EY -1.85 -4.02 -1.97 -8.20 -3.59 -6.01 -1.48 16.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.74 0.70 0.59 0.55 0.47 40.30%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 20/05/02 28/02/02 11/12/01 27/08/01 04/07/01 28/02/01 -
Price 1.10 1.14 1.09 1.13 1.08 0.94 0.98 -
P/RPS 7.48 6.91 5.50 5.47 2.99 1.98 1.49 194.05%
P/EPS -53.92 -26.27 -50.23 -13.12 -32.05 -17.38 -83.76 -25.50%
EY -1.85 -3.81 -1.99 -7.62 -3.12 -5.76 -1.19 34.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.73 0.75 0.68 0.58 0.58 21.90%

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