[TIMWELL] QoQ TTM Result on 30-Sep-2008 [#3]

Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 38.93%
YoY- -185.48%
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 18,981 30,173 38,179 39,057 38,377 42,238 41,435 -40.60%
PBT -8,877 -6,819 -4,233 -6,104 -8,283 -8,005 -7,523 11.67%
Tax -585 -724 -601 -664 -188 -351 -654 -7.16%
NP -9,462 -7,543 -4,834 -6,768 -8,471 -8,356 -8,177 10.22%
-
NP to SH -6,462 -4,441 -2,019 -2,820 -4,618 -4,342 -4,147 34.44%
-
Tax Rate - - - - - - - -
Total Cost 28,443 37,716 43,013 45,825 46,848 50,594 49,612 -31.01%
-
Net Worth 45,306 48,118 49,910 51,133 53,571 52,399 44,801 0.75%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 45,306 48,118 49,910 51,133 53,571 52,399 44,801 0.75%
NOSH 88,837 89,107 89,125 86,666 89,285 88,813 77,243 9.78%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -49.85% -25.00% -12.66% -17.33% -22.07% -19.78% -19.73% -
ROE -14.26% -9.23% -4.05% -5.51% -8.62% -8.29% -9.26% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.37 33.86 42.84 45.07 42.98 47.56 53.64 -45.88%
EPS -7.27 -4.98 -2.27 -3.25 -5.17 -4.89 -5.37 22.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.54 0.56 0.59 0.60 0.59 0.58 -8.22%
Adjusted Per Share Value based on latest NOSH - 86,666
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.31 33.88 42.87 43.86 43.10 47.43 46.53 -40.61%
EPS -7.26 -4.99 -2.27 -3.17 -5.19 -4.88 -4.66 34.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5088 0.5403 0.5605 0.5742 0.6016 0.5884 0.5031 0.75%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.55 0.58 0.80 0.86 1.04 0.98 0.80 -
P/RPS 2.57 1.71 1.87 1.91 2.42 2.06 1.49 43.87%
P/EPS -7.56 -11.64 -35.31 -26.43 -20.11 -20.05 -14.90 -36.41%
EY -13.23 -8.59 -2.83 -3.78 -4.97 -4.99 -6.71 57.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.07 1.43 1.46 1.73 1.66 1.38 -15.08%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 04/05/09 27/02/09 24/11/08 28/08/08 05/05/08 27/02/08 -
Price 0.46 0.59 0.69 0.82 0.99 1.10 0.93 -
P/RPS 2.15 1.74 1.61 1.82 2.30 2.31 1.73 15.60%
P/EPS -6.32 -11.84 -30.46 -25.20 -19.14 -22.50 -17.32 -48.96%
EY -15.81 -8.45 -3.28 -3.97 -5.22 -4.44 -5.77 95.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.09 1.23 1.39 1.65 1.86 1.60 -31.88%

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