[TIMWELL] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
05-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 112.9%
YoY- -27.12%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 6,818 7,919 13,426 10,016 7,696 7,239 17,287 -46.06%
PBT -3,889 -758 326 88 -5,760 -2,937 604 -
Tax 0 -371 -139 -91 -63 105 -302 -
NP -3,889 -1,129 187 -3 -5,823 -2,832 302 -
-
NP to SH -3,262 -156 875 524 -4,063 -1,954 1,151 -
-
Tax Rate - - 42.64% 103.41% - - 50.00% -
Total Cost 10,707 9,048 13,239 10,019 13,519 10,071 16,985 -26.37%
-
Net Worth 49,910 51,133 53,571 52,399 44,801 34,011 36,136 23.90%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 49,910 51,133 53,571 52,399 44,801 34,011 36,136 23.90%
NOSH 89,125 86,666 89,285 88,813 77,243 66,689 66,918 20.94%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -57.04% -14.26% 1.39% -0.03% -75.66% -39.12% 1.75% -
ROE -6.54% -0.31% 1.63% 1.00% -9.07% -5.75% 3.19% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.65 9.14 15.04 11.28 9.96 10.85 25.83 -55.40%
EPS -3.66 -0.18 0.98 0.59 -5.26 -2.93 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.59 0.60 0.59 0.58 0.51 0.54 2.44%
Adjusted Per Share Value based on latest NOSH - 88,813
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.66 8.89 15.08 11.25 8.64 8.13 19.41 -46.04%
EPS -3.66 -0.18 0.98 0.59 -4.56 -2.19 1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5605 0.5742 0.6016 0.5884 0.5031 0.3819 0.4058 23.90%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.80 0.86 1.04 0.98 0.80 1.27 1.34 -
P/RPS 10.46 9.41 6.92 8.69 8.03 11.70 5.19 59.21%
P/EPS -21.86 -477.78 106.12 166.10 -15.21 -43.34 77.91 -
EY -4.58 -0.21 0.94 0.60 -6.58 -2.31 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.46 1.73 1.66 1.38 2.49 2.48 -30.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 28/08/08 05/05/08 27/02/08 28/11/07 15/08/07 -
Price 0.69 0.82 0.99 1.10 0.93 0.91 1.10 -
P/RPS 9.02 8.97 6.58 9.75 9.33 8.38 4.26 64.51%
P/EPS -18.85 -455.56 101.02 186.44 -17.68 -31.06 63.95 -
EY -5.30 -0.22 0.99 0.54 -5.66 -3.22 1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.39 1.65 1.86 1.60 1.78 2.04 -28.52%

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