[TIMWELL] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 908.62%
YoY- 57.38%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 10,306 10,628 3,023 4,794 3,248 508 251 1082.14%
PBT 447 304 -284 -600 -490 -1,552 -1,877 -
Tax 0 0 355 441 0 0 0 -
NP 447 304 71 -159 -490 -1,552 -1,877 -
-
NP to SH 835 661 426 469 -58 -1,159 -1,511 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 9,859 10,324 2,952 4,953 3,738 2,060 2,128 177.13%
-
Net Worth 33,839 32,948 32,837 32,021 33,971 36,553 37,330 -6.31%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 33,839 32,948 32,837 32,021 33,971 36,553 37,330 -6.31%
NOSH 89,051 89,051 88,750 88,947 82,857 89,153 88,882 0.12%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.34% 2.86% 2.35% -3.32% -15.09% -305.51% -747.81% -
ROE 2.47% 2.01% 1.30% 1.46% -0.17% -3.17% -4.05% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.57 11.93 3.41 5.39 3.92 0.57 0.28 1087.15%
EPS 0.94 0.74 0.48 0.53 -0.07 -1.30 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.37 0.36 0.41 0.41 0.42 -6.43%
Adjusted Per Share Value based on latest NOSH - 88,947
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.62 11.98 3.41 5.41 3.66 0.57 0.28 1090.56%
EPS 0.94 0.75 0.48 0.53 -0.07 -1.31 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3815 0.3715 0.3702 0.361 0.383 0.4121 0.4209 -6.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.76 0.83 0.85 0.85 0.51 0.50 0.60 -
P/RPS 6.57 6.95 24.95 15.77 13.01 87.75 212.47 -90.08%
P/EPS 81.05 111.82 177.08 161.21 -728.57 -38.46 -35.29 -
EY 1.23 0.89 0.56 0.62 -0.14 -2.60 -2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.24 2.30 2.36 1.24 1.22 1.43 24.98%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 15/08/12 30/04/12 28/02/12 23/11/11 24/08/11 19/04/11 -
Price 0.80 0.80 0.94 0.85 1.05 0.56 0.52 -
P/RPS 6.91 6.70 27.60 15.77 26.79 98.28 184.14 -88.72%
P/EPS 85.32 107.78 195.83 161.21 -1,500.00 -43.08 -30.59 -
EY 1.17 0.93 0.51 0.62 -0.07 -2.32 -3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.16 2.54 2.36 2.56 1.37 1.24 42.39%

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