[TIMWELL] QoQ TTM Result on 30-Jun-2001 [#2]

Announcement Date
27-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -167.58%
YoY- -232.26%
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 37,231 49,590 67,830 81,173 91,381 96,894 95,157 -46.53%
PBT -9,506 -9,933 -6,862 -978 185 1,097 3,020 -
Tax 3,857 6,019 3,418 3,097 1,934 1,022 -901 -
NP -5,649 -3,914 -3,444 2,119 2,119 2,119 2,119 -
-
NP to SH -6,996 -7,423 -7,420 -1,857 -694 218 400 -
-
Tax Rate - - - - -1,045.41% -93.16% 29.83% -
Total Cost 42,880 53,504 71,274 79,054 89,262 94,775 93,038 -40.36%
-
Net Worth 57,566 59,737 60,400 63,552 65,139 67,056 67,568 -10.13%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 57,566 59,737 60,400 63,552 65,139 67,056 67,568 -10.13%
NOSH 39,976 40,092 40,000 39,970 39,963 39,914 39,981 -0.00%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin -15.17% -7.89% -5.08% 2.61% 2.32% 2.19% 2.23% -
ROE -12.15% -12.43% -12.28% -2.92% -1.07% 0.33% 0.59% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 93.13 123.69 169.58 203.08 228.66 242.75 238.00 -46.53%
EPS -17.50 -18.51 -18.55 -4.65 -1.74 0.55 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.49 1.51 1.59 1.63 1.68 1.69 -10.13%
Adjusted Per Share Value based on latest NOSH - 39,970
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 41.81 55.69 76.17 91.15 102.62 108.81 106.86 -46.53%
EPS -7.86 -8.34 -8.33 -2.09 -0.78 0.24 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6464 0.6708 0.6783 0.7137 0.7315 0.753 0.7588 -10.14%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.08 1.10 1.05 0.94 0.90 0.79 1.36 -
P/RPS 1.16 0.89 0.62 0.46 0.39 0.33 0.57 60.66%
P/EPS -6.17 -5.94 -5.66 -20.23 -51.83 144.64 135.94 -
EY -16.20 -16.83 -17.67 -4.94 -1.93 0.69 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.70 0.59 0.55 0.47 0.80 -4.21%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 20/05/02 28/02/02 11/12/01 27/08/01 04/07/01 28/02/01 30/11/00 -
Price 1.14 1.09 1.13 1.08 0.94 0.98 1.20 -
P/RPS 1.22 0.88 0.67 0.53 0.41 0.40 0.50 81.34%
P/EPS -6.51 -5.89 -6.09 -23.25 -54.13 179.43 119.94 -
EY -15.35 -16.99 -16.42 -4.30 -1.85 0.56 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.73 0.75 0.68 0.58 0.58 0.71 7.38%

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