[TIMWELL] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 30.04%
YoY- 177.82%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 11,848 8,920 47,326 53,000 31,138 37,448 25,692 -12.09%
PBT -8,732 -8,066 826 2,348 -7,104 18,864 -3,646 15.66%
Tax 0 -328 -460 -1,392 -1,296 -7,702 0 -
NP -8,732 -8,394 366 956 -8,400 11,162 -3,646 15.66%
-
NP to SH -1,470 -6,514 2,796 3,740 -4,806 11,162 -3,646 -14.04%
-
Tax Rate - - 55.69% 59.28% - 40.83% - -
Total Cost 20,580 17,314 46,960 52,044 39,538 26,286 29,338 -5.73%
-
Net Worth 33,881 45,384 53,426 36,064 63,647 71,660 57,655 -8.47%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 33,881 45,384 53,426 36,064 63,647 71,660 57,655 -8.47%
NOSH 89,162 88,989 89,044 66,785 64,945 60,729 54,909 8.41%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -73.70% -94.10% 0.77% 1.80% -26.98% 29.81% -14.19% -
ROE -4.34% -14.35% 5.23% 10.37% -7.55% 15.58% -6.32% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 13.29 10.02 53.15 79.36 47.94 61.66 46.79 -18.91%
EPS -1.66 -7.32 3.14 5.60 -7.40 18.38 -6.64 -20.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.51 0.60 0.54 0.98 1.18 1.05 -15.57%
Adjusted Per Share Value based on latest NOSH - 66,918
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 13.30 10.02 53.14 59.52 34.97 42.05 28.85 -12.10%
EPS -1.65 -7.31 3.14 4.20 -5.40 12.53 -4.09 -14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3805 0.5096 0.60 0.405 0.7147 0.8047 0.6474 -8.47%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.47 0.55 1.04 1.34 1.79 1.82 1.76 -
P/RPS 3.54 5.49 1.96 1.69 3.73 2.95 3.76 -0.99%
P/EPS -28.51 -7.51 33.12 23.93 -24.19 9.90 -26.51 1.21%
EY -3.51 -13.31 3.02 4.18 -4.13 10.10 -3.77 -1.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.08 1.73 2.48 1.83 1.54 1.68 -4.93%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 19/08/09 28/08/08 15/08/07 28/08/06 25/08/05 27/08/04 -
Price 0.61 0.46 0.99 1.10 1.79 1.79 2.12 -
P/RPS 4.59 4.59 1.86 1.39 3.73 2.90 4.53 0.21%
P/EPS -37.00 -6.28 31.53 19.64 -24.19 9.74 -31.93 2.48%
EY -2.70 -15.91 3.17 5.09 -4.13 10.27 -3.13 -2.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.90 1.65 2.04 1.83 1.52 2.02 -3.70%

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