[TIMWELL] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -175.51%
YoY- -2596.67%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 60,800 54,798 49,869 36,480 33,239 31,678 36,394 40.92%
PBT -27,450 -30,078 -32,176 -51,382 -22,211 -11,320 -9,227 107.26%
Tax -3,496 -3,306 -3,448 -2,516 -27 -5,018 -3,230 5.43%
NP -30,946 -33,384 -35,624 -53,898 -22,238 -16,338 -12,457 83.73%
-
NP to SH -29,345 -31,482 -33,615 -51,656 -18,749 -13,999 -10,768 95.46%
-
Tax Rate - - - - - - - -
Total Cost 91,746 88,182 85,493 90,378 55,477 48,016 48,851 52.39%
-
Net Worth 36,136 34,618 33,828 29,854 65,048 62,773 61,323 -29.78%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 36,136 34,618 33,828 29,854 65,048 62,773 61,323 -29.78%
NOSH 66,918 66,574 66,330 66,343 66,375 63,408 60,716 6.71%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -50.90% -60.92% -71.44% -147.75% -66.90% -51.58% -34.23% -
ROE -81.21% -90.94% -99.37% -173.03% -28.82% -22.30% -17.56% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 90.86 82.31 75.18 54.99 50.08 49.96 59.94 32.05%
EPS -43.85 -47.29 -50.68 -77.86 -28.25 -22.08 -17.73 83.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.52 0.51 0.45 0.98 0.99 1.01 -34.20%
Adjusted Per Share Value based on latest NOSH - 66,343
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 68.28 61.54 56.00 40.97 37.33 35.57 40.87 40.92%
EPS -32.95 -35.35 -37.75 -58.01 -21.05 -15.72 -12.09 95.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4058 0.3887 0.3799 0.3353 0.7305 0.7049 0.6886 -29.77%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.34 1.60 2.17 1.79 1.79 1.80 1.70 -
P/RPS 1.47 1.94 2.89 3.26 3.57 3.60 2.84 -35.61%
P/EPS -3.06 -3.38 -4.28 -2.30 -6.34 -8.15 -9.59 -53.40%
EY -32.73 -29.56 -23.35 -43.50 -15.78 -12.27 -10.43 114.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 3.08 4.25 3.98 1.83 1.82 1.68 29.73%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 04/05/07 06/02/07 30/11/06 28/08/06 01/06/06 28/02/06 -
Price 1.10 1.41 2.28 2.13 1.79 1.72 1.84 -
P/RPS 1.21 1.71 3.03 3.87 3.57 3.44 3.07 -46.33%
P/EPS -2.51 -2.98 -4.50 -2.74 -6.34 -7.79 -10.37 -61.26%
EY -39.87 -33.54 -22.23 -36.55 -15.78 -12.84 -9.64 158.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.71 4.47 4.73 1.83 1.74 1.82 7.92%

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