[TIMWELL] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 5.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 27,844 29,836 27,990 29,557 37,231 49,590 67,830 -44.79%
PBT -12,407 -12,645 -7,613 -9,096 -9,506 -9,933 -6,862 48.46%
Tax 1,733 1,733 2,510 2,510 3,857 6,019 3,418 -36.44%
NP -10,674 -10,912 -5,103 -6,586 -5,649 -3,914 -3,444 112.72%
-
NP to SH -10,674 -10,912 -5,103 -6,586 -6,996 -7,423 -7,420 27.46%
-
Tax Rate - - - - - - - -
Total Cost 38,518 40,748 33,093 36,143 42,880 53,504 71,274 -33.67%
-
Net Worth 60,446 58,416 63,955 64,763 57,566 59,737 60,400 0.05%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 60,446 58,416 63,955 64,763 57,566 59,737 60,400 0.05%
NOSH 47,223 44,592 47,026 45,931 39,976 40,092 40,000 11.71%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -38.34% -36.57% -18.23% -22.28% -15.17% -7.89% -5.08% -
ROE -17.66% -18.68% -7.98% -10.17% -12.15% -12.43% -12.28% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 58.96 66.91 59.52 64.35 93.13 123.69 169.58 -50.58%
EPS -22.60 -24.47 -10.85 -14.34 -17.50 -18.51 -18.55 14.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.31 1.36 1.41 1.44 1.49 1.51 -10.44%
Adjusted Per Share Value based on latest NOSH - 45,931
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 31.27 33.50 31.43 33.19 41.81 55.69 76.17 -44.79%
EPS -11.99 -12.25 -5.73 -7.40 -7.86 -8.34 -8.33 27.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6788 0.656 0.7182 0.7273 0.6464 0.6708 0.6783 0.04%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.90 1.00 1.05 1.10 1.08 1.10 1.05 -
P/RPS 1.53 1.49 1.76 1.71 1.16 0.89 0.62 82.71%
P/EPS -3.98 -4.09 -9.68 -7.67 -6.17 -5.94 -5.66 -20.94%
EY -25.11 -24.47 -10.33 -13.04 -16.20 -16.83 -17.67 26.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.77 0.78 0.75 0.74 0.70 0.00%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 28/02/03 13/01/03 29/08/02 20/05/02 28/02/02 11/12/01 -
Price 0.84 0.96 1.00 1.10 1.14 1.09 1.13 -
P/RPS 1.42 1.43 1.68 1.71 1.22 0.88 0.67 65.07%
P/EPS -3.72 -3.92 -9.22 -7.67 -6.51 -5.89 -6.09 -28.02%
EY -26.91 -25.49 -10.85 -13.04 -15.35 -16.99 -16.42 39.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.74 0.78 0.79 0.73 0.75 -8.17%

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