[TIMWELL] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 34.23%
YoY- -24.3%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 32,415 35,912 34,957 33,554 31,881 27,844 29,836 5.68%
PBT -5,125 -3,982 -4,705 -8,076 -11,377 -12,407 -12,645 -45.26%
Tax -1,245 -1,245 -1,245 1,733 1,733 1,733 1,733 -
NP -6,370 -5,227 -5,950 -6,343 -9,644 -10,674 -10,912 -30.17%
-
NP to SH -6,370 -5,227 -5,950 -6,343 -9,644 -10,674 -10,912 -30.17%
-
Tax Rate - - - - - - - -
Total Cost 38,785 41,139 40,907 39,897 41,525 38,518 40,748 -3.24%
-
Net Worth 57,722 64,863 58,483 58,534 55,335 60,446 58,416 -0.79%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 57,722 64,863 58,483 58,534 55,335 60,446 58,416 -0.79%
NOSH 54,973 54,507 48,333 48,375 46,499 47,223 44,592 14.98%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -19.65% -14.56% -17.02% -18.90% -30.25% -38.34% -36.57% -
ROE -11.04% -8.06% -10.17% -10.84% -17.43% -17.66% -18.68% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 58.96 65.89 72.32 69.36 68.56 58.96 66.91 -8.09%
EPS -11.59 -9.59 -12.31 -13.11 -20.74 -22.60 -24.47 -39.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.19 1.21 1.21 1.19 1.28 1.31 -13.72%
Adjusted Per Share Value based on latest NOSH - 48,375
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 36.40 40.33 39.26 37.68 35.80 31.27 33.50 5.69%
EPS -7.15 -5.87 -6.68 -7.12 -10.83 -11.99 -12.25 -30.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6482 0.7284 0.6567 0.6573 0.6214 0.6788 0.656 -0.79%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.76 1.97 4.28 1.68 1.03 0.90 1.00 -
P/RPS 2.98 2.99 5.92 2.42 1.50 1.53 1.49 58.80%
P/EPS -15.19 -20.54 -34.77 -12.81 -4.97 -3.98 -4.09 140.01%
EY -6.58 -4.87 -2.88 -7.80 -20.14 -25.11 -24.47 -58.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.66 3.54 1.39 0.87 0.70 0.76 69.77%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 26/05/04 27/02/04 18/11/03 29/08/03 28/05/03 28/02/03 -
Price 2.12 1.77 4.42 2.77 1.20 0.84 0.96 -
P/RPS 3.60 2.69 6.11 3.99 1.75 1.42 1.43 85.16%
P/EPS -18.30 -18.46 -35.90 -21.13 -5.79 -3.72 -3.92 179.58%
EY -5.47 -5.42 -2.79 -4.73 -17.28 -26.91 -25.49 -64.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.49 3.65 2.29 1.01 0.66 0.73 97.22%

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