[TIMWELL] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -6.36%
YoY- 84.26%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 30,173 38,179 39,057 38,377 42,238 41,435 49,597 -28.18%
PBT -6,819 -4,233 -6,104 -8,283 -8,005 -7,523 1,038 -
Tax -724 -601 -664 -188 -351 -654 172 -
NP -7,543 -4,834 -6,768 -8,471 -8,356 -8,177 1,210 -
-
NP to SH -4,441 -2,019 -2,820 -4,618 -4,342 -4,147 3,299 -
-
Tax Rate - - - - - - -16.57% -
Total Cost 37,716 43,013 45,825 46,848 50,594 49,612 48,387 -15.29%
-
Net Worth 48,118 49,910 51,133 53,571 52,399 44,801 34,011 25.99%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 48,118 49,910 51,133 53,571 52,399 44,801 34,011 25.99%
NOSH 89,107 89,125 86,666 89,285 88,813 77,243 66,689 21.29%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -25.00% -12.66% -17.33% -22.07% -19.78% -19.73% 2.44% -
ROE -9.23% -4.05% -5.51% -8.62% -8.29% -9.26% 9.70% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 33.86 42.84 45.07 42.98 47.56 53.64 74.37 -40.78%
EPS -4.98 -2.27 -3.25 -5.17 -4.89 -5.37 4.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.56 0.59 0.60 0.59 0.58 0.51 3.88%
Adjusted Per Share Value based on latest NOSH - 89,285
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 33.88 42.87 43.86 43.10 47.43 46.53 55.70 -28.18%
EPS -4.99 -2.27 -3.17 -5.19 -4.88 -4.66 3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5403 0.5605 0.5742 0.6016 0.5884 0.5031 0.3819 25.99%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.58 0.80 0.86 1.04 0.98 0.80 1.27 -
P/RPS 1.71 1.87 1.91 2.42 2.06 1.49 1.71 0.00%
P/EPS -11.64 -35.31 -26.43 -20.11 -20.05 -14.90 25.67 -
EY -8.59 -2.83 -3.78 -4.97 -4.99 -6.71 3.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.43 1.46 1.73 1.66 1.38 2.49 -43.02%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 04/05/09 27/02/09 24/11/08 28/08/08 05/05/08 27/02/08 28/11/07 -
Price 0.59 0.69 0.82 0.99 1.10 0.93 0.91 -
P/RPS 1.74 1.61 1.82 2.30 2.31 1.73 1.22 26.67%
P/EPS -11.84 -30.46 -25.20 -19.14 -22.50 -17.32 18.40 -
EY -8.45 -3.28 -3.97 -5.22 -4.44 -5.77 5.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.23 1.39 1.65 1.86 1.60 1.78 -27.86%

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