[TIMWELL] QoQ TTM Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.81%
YoY- -324.93%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 8,334 11,537 14,861 12,897 13,181 15,908 18,981 -42.14%
PBT -8,552 -26,473 -24,691 -23,219 -24,566 -8,207 -8,877 -2.44%
Tax 4,050 1,033 1,033 1,033 819 -214 -585 -
NP -4,502 -25,440 -23,658 -22,186 -23,747 -8,421 -9,462 -38.97%
-
NP to SH -4,740 -21,940 -20,515 -18,871 -20,034 -6,394 -6,462 -18.61%
-
Tax Rate - - - - - - - -
Total Cost 12,836 36,977 38,519 35,083 36,928 24,329 28,443 -41.07%
-
Net Worth 39,733 32,040 33,847 36,307 39,182 44,879 45,306 -8.35%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 39,733 32,040 33,847 36,307 39,182 44,879 45,306 -8.35%
NOSH 90,303 88,999 89,073 88,554 89,051 87,999 88,837 1.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -54.02% -220.51% -159.20% -172.02% -180.16% -52.94% -49.85% -
ROE -11.93% -68.48% -60.61% -51.98% -51.13% -14.25% -14.26% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.23 12.96 16.68 14.56 14.80 18.08 21.37 -42.77%
EPS -5.25 -24.65 -23.03 -21.31 -22.50 -7.27 -7.27 -19.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.36 0.38 0.41 0.44 0.51 0.51 -9.34%
Adjusted Per Share Value based on latest NOSH - 88,554
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.36 12.96 16.69 14.48 14.80 17.86 21.31 -42.13%
EPS -5.32 -24.64 -23.04 -21.19 -22.50 -7.18 -7.26 -18.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4462 0.3598 0.3801 0.4077 0.44 0.504 0.5088 -8.35%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.51 0.50 0.47 0.45 0.40 0.37 0.55 -
P/RPS 5.53 3.86 2.82 3.09 2.70 2.05 2.57 66.43%
P/EPS -9.72 -2.03 -2.04 -2.11 -1.78 -5.09 -7.56 18.18%
EY -10.29 -49.30 -49.00 -47.36 -56.24 -19.64 -13.23 -15.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.39 1.24 1.10 0.91 0.73 1.08 4.86%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 18/08/10 27/05/10 14/04/10 25/11/09 19/08/09 -
Price 0.45 0.70 0.61 0.40 0.48 0.40 0.46 -
P/RPS 4.88 5.40 3.66 2.75 3.24 2.21 2.15 72.45%
P/EPS -8.57 -2.84 -2.65 -1.88 -2.13 -5.51 -6.32 22.44%
EY -11.66 -35.22 -37.76 -53.28 -46.87 -18.16 -15.81 -18.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.94 1.61 0.98 1.09 0.78 0.90 8.67%

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