[TIMWELL] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -269.77%
YoY- 94.35%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 13,426 10,016 7,696 7,239 17,287 9,213 15,858 -10.51%
PBT 326 88 -5,760 -2,937 604 570 2,801 -76.19%
Tax -139 -91 -63 105 -302 -394 763 -
NP 187 -3 -5,823 -2,832 302 176 3,564 -86.00%
-
NP to SH 875 524 -4,063 -1,954 1,151 719 3,383 -59.43%
-
Tax Rate 42.64% 103.41% - - 50.00% 69.12% -27.24% -
Total Cost 13,239 10,019 13,519 10,071 16,985 9,037 12,294 5.06%
-
Net Worth 53,571 52,399 44,801 34,011 36,136 34,618 33,828 35.90%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 53,571 52,399 44,801 34,011 36,136 34,618 33,828 35.90%
NOSH 89,285 88,813 77,243 66,689 66,918 66,574 66,330 21.93%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.39% -0.03% -75.66% -39.12% 1.75% 1.91% 22.47% -
ROE 1.63% 1.00% -9.07% -5.75% 3.19% 2.08% 10.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 15.04 11.28 9.96 10.85 25.83 13.84 23.91 -26.60%
EPS 0.98 0.59 -5.26 -2.93 1.72 1.08 5.10 -66.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.58 0.51 0.54 0.52 0.51 11.45%
Adjusted Per Share Value based on latest NOSH - 66,689
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 15.08 11.25 8.64 8.13 19.41 10.35 17.81 -10.50%
EPS 0.98 0.59 -4.56 -2.19 1.29 0.81 3.80 -59.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6016 0.5884 0.5031 0.3819 0.4058 0.3887 0.3799 35.89%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.04 0.98 0.80 1.27 1.34 1.60 2.17 -
P/RPS 6.92 8.69 8.03 11.70 5.19 11.56 9.08 -16.57%
P/EPS 106.12 166.10 -15.21 -43.34 77.91 148.15 42.55 84.00%
EY 0.94 0.60 -6.58 -2.31 1.28 0.68 2.35 -45.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.66 1.38 2.49 2.48 3.08 4.25 -45.10%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 05/05/08 27/02/08 28/11/07 15/08/07 04/05/07 06/02/07 -
Price 0.99 1.10 0.93 0.91 1.10 1.41 2.28 -
P/RPS 6.58 9.75 9.33 8.38 4.26 10.19 9.54 -21.95%
P/EPS 101.02 186.44 -17.68 -31.06 63.95 130.56 44.70 72.29%
EY 0.99 0.54 -5.66 -3.22 1.56 0.77 2.24 -42.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.86 1.60 1.78 2.04 2.71 4.47 -48.57%

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