[TIMWELL] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -45.51%
YoY- -39.93%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 12,897 13,181 15,908 18,981 30,173 38,179 39,057 -52.25%
PBT -23,219 -24,566 -8,207 -8,877 -6,819 -4,233 -6,104 143.87%
Tax 1,033 819 -214 -585 -724 -601 -664 -
NP -22,186 -23,747 -8,421 -9,462 -7,543 -4,834 -6,768 120.83%
-
NP to SH -18,871 -20,034 -6,394 -6,462 -4,441 -2,019 -2,820 255.52%
-
Tax Rate - - - - - - - -
Total Cost 35,083 36,928 24,329 28,443 37,716 43,013 45,825 -16.32%
-
Net Worth 36,307 39,182 44,879 45,306 48,118 49,910 51,133 -20.42%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 36,307 39,182 44,879 45,306 48,118 49,910 51,133 -20.42%
NOSH 88,554 89,051 87,999 88,837 89,107 89,125 86,666 1.44%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -172.02% -180.16% -52.94% -49.85% -25.00% -12.66% -17.33% -
ROE -51.98% -51.13% -14.25% -14.26% -9.23% -4.05% -5.51% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.56 14.80 18.08 21.37 33.86 42.84 45.07 -52.95%
EPS -21.31 -22.50 -7.27 -7.27 -4.98 -2.27 -3.25 250.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.44 0.51 0.51 0.54 0.56 0.59 -21.56%
Adjusted Per Share Value based on latest NOSH - 88,837
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.54 14.86 17.94 21.40 34.02 43.04 44.03 -52.25%
EPS -21.28 -22.59 -7.21 -7.29 -5.01 -2.28 -3.18 255.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4093 0.4418 0.506 0.5108 0.5425 0.5627 0.5765 -20.43%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.45 0.40 0.37 0.55 0.58 0.80 0.86 -
P/RPS 3.09 2.70 2.05 2.57 1.71 1.87 1.91 37.85%
P/EPS -2.11 -1.78 -5.09 -7.56 -11.64 -35.31 -26.43 -81.48%
EY -47.36 -56.24 -19.64 -13.23 -8.59 -2.83 -3.78 440.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.91 0.73 1.08 1.07 1.43 1.46 -17.21%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 14/04/10 25/11/09 19/08/09 04/05/09 27/02/09 24/11/08 -
Price 0.40 0.48 0.40 0.46 0.59 0.69 0.82 -
P/RPS 2.75 3.24 2.21 2.15 1.74 1.61 1.82 31.70%
P/EPS -1.88 -2.13 -5.51 -6.32 -11.84 -30.46 -25.20 -82.30%
EY -53.28 -46.87 -18.16 -15.81 -8.45 -3.28 -3.97 465.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.09 0.78 0.90 1.09 1.23 1.39 -20.80%

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