[TIMWELL] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.79%
YoY- -56.52%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 42,238 41,435 49,597 60,800 54,798 49,869 36,480 10.25%
PBT -8,005 -7,523 1,038 -27,450 -30,078 -32,176 -51,382 -71.01%
Tax -351 -654 172 -3,496 -3,306 -3,448 -2,516 -73.06%
NP -8,356 -8,177 1,210 -30,946 -33,384 -35,624 -53,898 -71.10%
-
NP to SH -4,342 -4,147 3,299 -29,345 -31,482 -33,615 -51,656 -80.78%
-
Tax Rate - - -16.57% - - - - -
Total Cost 50,594 49,612 48,387 91,746 88,182 85,493 90,378 -32.05%
-
Net Worth 52,399 44,801 34,011 36,136 34,618 33,828 29,854 45.45%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 52,399 44,801 34,011 36,136 34,618 33,828 29,854 45.45%
NOSH 88,813 77,243 66,689 66,918 66,574 66,330 66,343 21.44%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -19.78% -19.73% 2.44% -50.90% -60.92% -71.44% -147.75% -
ROE -8.29% -9.26% 9.70% -81.21% -90.94% -99.37% -173.03% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 47.56 53.64 74.37 90.86 82.31 75.18 54.99 -9.21%
EPS -4.89 -5.37 4.95 -43.85 -47.29 -50.68 -77.86 -84.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.51 0.54 0.52 0.51 0.45 19.77%
Adjusted Per Share Value based on latest NOSH - 66,918
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 47.43 46.53 55.70 68.28 61.54 56.00 40.97 10.24%
EPS -4.88 -4.66 3.70 -32.95 -35.35 -37.75 -58.01 -80.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5884 0.5031 0.3819 0.4058 0.3887 0.3799 0.3353 45.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.98 0.80 1.27 1.34 1.60 2.17 1.79 -
P/RPS 2.06 1.49 1.71 1.47 1.94 2.89 3.26 -26.34%
P/EPS -20.05 -14.90 25.67 -3.06 -3.38 -4.28 -2.30 323.01%
EY -4.99 -6.71 3.90 -32.73 -29.56 -23.35 -43.50 -76.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.38 2.49 2.48 3.08 4.25 3.98 -44.14%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 05/05/08 27/02/08 28/11/07 15/08/07 04/05/07 06/02/07 30/11/06 -
Price 1.10 0.93 0.91 1.10 1.41 2.28 2.13 -
P/RPS 2.31 1.73 1.22 1.21 1.71 3.03 3.87 -29.08%
P/EPS -22.50 -17.32 18.40 -2.51 -2.98 -4.50 -2.74 306.50%
EY -4.44 -5.77 5.44 -39.87 -33.54 -22.23 -36.55 -75.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.60 1.78 2.04 2.71 4.47 4.73 -46.29%

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