[TIMWELL] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 50.0%
YoY- 77.43%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 10,528 27,302 1,520 11,848 8,920 47,326 53,000 -23.59%
PBT -3,674 752 -6,862 -8,732 -8,066 826 2,348 -
Tax 0 0 0 0 -328 -460 -1,392 -
NP -3,674 752 -6,862 -8,732 -8,394 366 956 -
-
NP to SH -3,378 2,178 -5,342 -1,470 -6,514 2,796 3,740 -
-
Tax Rate - 0.00% - - - 55.69% 59.28% -
Total Cost 14,202 26,550 8,382 20,580 17,314 46,960 52,044 -19.44%
-
Net Worth 28,914 32,948 36,503 33,881 45,384 53,426 36,064 -3.61%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 28,914 32,948 36,503 33,881 45,384 53,426 36,064 -3.61%
NOSH 89,051 89,051 89,033 89,162 88,989 89,044 66,785 4.90%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -34.90% 2.75% -451.45% -73.70% -94.10% 0.77% 1.80% -
ROE -11.68% 6.61% -14.63% -4.34% -14.35% 5.23% 10.37% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.82 30.66 1.71 13.29 10.02 53.15 79.36 -27.17%
EPS -3.80 2.44 -6.00 -1.66 -7.32 3.14 5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3247 0.37 0.41 0.38 0.51 0.60 0.54 -8.12%
Adjusted Per Share Value based on latest NOSH - 89,073
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.87 30.78 1.71 13.36 10.06 53.36 59.75 -23.59%
EPS -3.81 2.46 -6.02 -1.66 -7.34 3.15 4.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.326 0.3715 0.4116 0.382 0.5117 0.6024 0.4066 -3.61%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.52 0.83 0.50 0.47 0.55 1.04 1.34 -
P/RPS 4.40 2.71 29.29 3.54 5.49 1.96 1.69 17.27%
P/EPS -13.71 33.94 -8.33 -28.51 -7.51 33.12 23.93 -
EY -7.29 2.95 -12.00 -3.51 -13.31 3.02 4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.24 1.22 1.24 1.08 1.73 2.48 -7.03%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 15/08/12 24/08/11 18/08/10 19/08/09 28/08/08 15/08/07 -
Price 0.50 0.80 0.56 0.61 0.46 0.99 1.10 -
P/RPS 4.23 2.61 32.80 4.59 4.59 1.86 1.39 20.35%
P/EPS -13.18 32.71 -9.33 -37.00 -6.28 31.53 19.64 -
EY -7.59 3.06 -10.71 -2.70 -15.91 3.17 5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.16 1.37 1.61 0.90 1.65 2.04 -4.57%

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