[TIMWELL] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -6532.0%
YoY- -414.91%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 16,992 13,248 17,444 23,776 25,554 28,751 21,693 -14.98%
PBT 1,892 -4,137 -3,031 -2,179 -1,094 -133 -1,070 -
Tax 202 -107 -107 -107 167 796 796 -59.81%
NP 2,094 -4,244 -3,138 -2,286 -927 663 -274 -
-
NP to SH 2,922 -4,236 -2,800 -1,658 -25 2,391 1,498 55.92%
-
Tax Rate -10.68% - - - - - - -
Total Cost 14,898 17,492 20,582 26,062 26,481 28,088 21,967 -22.75%
-
Net Worth 33,536 28,344 28,914 29,395 30,227 33,839 32,948 1.18%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 33,536 28,344 28,914 29,395 30,227 33,839 32,948 1.18%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.32% -32.04% -17.99% -9.61% -3.63% 2.31% -1.26% -
ROE 8.71% -14.94% -9.68% -5.64% -0.08% 7.07% 4.55% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.08 14.88 19.59 26.70 28.74 32.29 24.36 -14.99%
EPS 3.28 -4.76 -3.14 -1.86 -0.03 2.68 1.68 56.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3766 0.3183 0.3247 0.3301 0.34 0.38 0.37 1.18%
Adjusted Per Share Value based on latest NOSH - 89,051
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.08 14.88 19.59 26.70 28.70 32.29 24.36 -14.99%
EPS 3.28 -4.76 -3.14 -1.86 -0.03 2.68 1.68 56.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3766 0.3183 0.3247 0.3301 0.3394 0.38 0.37 1.18%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.60 0.54 0.52 0.625 0.80 0.76 0.83 -
P/RPS 3.14 3.63 2.65 2.34 2.78 2.35 3.41 -5.33%
P/EPS 18.29 -11.35 -16.54 -33.57 -2,844.93 28.31 49.34 -48.30%
EY 5.47 -8.81 -6.05 -2.98 -0.04 3.53 2.03 93.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.70 1.60 1.89 2.35 2.00 2.24 -20.37%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 22/11/13 21/08/13 30/05/13 28/02/13 29/11/12 15/08/12 -
Price 0.65 0.52 0.50 0.66 0.725 0.80 0.80 -
P/RPS 3.41 3.50 2.55 2.47 2.52 2.48 3.28 2.61%
P/EPS 19.81 -10.93 -15.90 -35.45 -2,578.22 29.80 47.56 -44.13%
EY 5.05 -9.15 -6.29 -2.82 -0.04 3.36 2.10 79.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.63 1.54 2.00 2.13 2.11 2.16 -13.72%

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