[TIMWELL] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -620.44%
YoY- -246.68%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 36,480 33,239 31,678 36,394 44,091 41,331 38,898 -4.18%
PBT -51,382 -22,211 -11,320 -9,227 7,461 10,254 337 -
Tax -2,516 -27 -5,018 -3,230 -7,029 -5,955 -852 105.69%
NP -53,898 -22,238 -16,338 -12,457 432 4,299 -515 2114.53%
-
NP to SH -51,656 -18,749 -13,999 -10,768 2,069 4,299 -515 2052.74%
-
Tax Rate - - - - 94.21% 58.07% 252.82% -
Total Cost 90,378 55,477 48,016 48,851 43,659 37,032 39,413 73.80%
-
Net Worth 29,854 65,048 62,773 61,323 69,700 71,637 68,061 -42.24%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 29,854 65,048 62,773 61,323 69,700 71,637 68,061 -42.24%
NOSH 66,343 66,375 63,408 60,716 60,609 60,709 60,769 6.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -147.75% -66.90% -51.58% -34.23% 0.98% 10.40% -1.32% -
ROE -173.03% -28.82% -22.30% -17.56% 2.97% 6.00% -0.76% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 54.99 50.08 49.96 59.94 72.75 68.08 64.01 -9.62%
EPS -77.86 -28.25 -22.08 -17.73 3.41 7.08 -0.85 1926.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.98 0.99 1.01 1.15 1.18 1.12 -45.51%
Adjusted Per Share Value based on latest NOSH - 60,716
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 40.97 37.33 35.57 40.87 49.51 46.41 43.68 -4.17%
EPS -58.01 -21.05 -15.72 -12.09 2.32 4.83 -0.58 2048.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3353 0.7305 0.7049 0.6886 0.7827 0.8045 0.7643 -42.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.79 1.79 1.80 1.70 1.77 1.82 1.81 -
P/RPS 3.26 3.57 3.60 2.84 2.43 2.67 2.83 9.87%
P/EPS -2.30 -6.34 -8.15 -9.59 51.85 25.70 -213.58 -95.11%
EY -43.50 -15.78 -12.27 -10.43 1.93 3.89 -0.47 1940.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.98 1.83 1.82 1.68 1.54 1.54 1.62 81.97%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 28/08/06 01/06/06 28/02/06 28/11/05 25/08/05 09/06/05 -
Price 2.13 1.79 1.72 1.84 1.73 1.79 1.74 -
P/RPS 3.87 3.57 3.44 3.07 2.38 2.63 2.72 26.47%
P/EPS -2.74 -6.34 -7.79 -10.37 50.68 25.28 -205.32 -94.35%
EY -36.55 -15.78 -12.84 -9.64 1.97 3.96 -0.49 1667.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 1.83 1.74 1.82 1.50 1.52 1.55 110.24%

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