[TIMWELL] QoQ TTM Result on 31-Mar-2006 [#1]

Announcement Date
01-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -30.01%
YoY- -2618.25%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 49,869 36,480 33,239 31,678 36,394 44,091 41,331 13.29%
PBT -32,176 -51,382 -22,211 -11,320 -9,227 7,461 10,254 -
Tax -3,448 -2,516 -27 -5,018 -3,230 -7,029 -5,955 -30.46%
NP -35,624 -53,898 -22,238 -16,338 -12,457 432 4,299 -
-
NP to SH -33,615 -51,656 -18,749 -13,999 -10,768 2,069 4,299 -
-
Tax Rate - - - - - 94.21% 58.07% -
Total Cost 85,493 90,378 55,477 48,016 48,851 43,659 37,032 74.41%
-
Net Worth 33,828 29,854 65,048 62,773 61,323 69,700 71,637 -39.27%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 33,828 29,854 65,048 62,773 61,323 69,700 71,637 -39.27%
NOSH 66,330 66,343 66,375 63,408 60,716 60,609 60,709 6.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -71.44% -147.75% -66.90% -51.58% -34.23% 0.98% 10.40% -
ROE -99.37% -173.03% -28.82% -22.30% -17.56% 2.97% 6.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 75.18 54.99 50.08 49.96 59.94 72.75 68.08 6.81%
EPS -50.68 -77.86 -28.25 -22.08 -17.73 3.41 7.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.45 0.98 0.99 1.01 1.15 1.18 -42.74%
Adjusted Per Share Value based on latest NOSH - 63,408
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 56.00 40.97 37.33 35.57 40.87 49.51 46.41 13.30%
EPS -37.75 -58.01 -21.05 -15.72 -12.09 2.32 4.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3799 0.3353 0.7305 0.7049 0.6886 0.7827 0.8045 -39.27%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.17 1.79 1.79 1.80 1.70 1.77 1.82 -
P/RPS 2.89 3.26 3.57 3.60 2.84 2.43 2.67 5.40%
P/EPS -4.28 -2.30 -6.34 -8.15 -9.59 51.85 25.70 -
EY -23.35 -43.50 -15.78 -12.27 -10.43 1.93 3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 3.98 1.83 1.82 1.68 1.54 1.54 96.38%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 06/02/07 30/11/06 28/08/06 01/06/06 28/02/06 28/11/05 25/08/05 -
Price 2.28 2.13 1.79 1.72 1.84 1.73 1.79 -
P/RPS 3.03 3.87 3.57 3.44 3.07 2.38 2.63 9.87%
P/EPS -4.50 -2.74 -6.34 -7.79 -10.37 50.68 25.28 -
EY -22.23 -36.55 -15.78 -12.84 -9.64 1.97 3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.47 4.73 1.83 1.74 1.82 1.50 1.52 104.85%

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