[TIMWELL] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 96.96%
YoY- 98.62%
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 45,348 45,233 33,714 31,673 26,716 55,517 94,269 -11.47%
PBT -46,633 9,569 -1,713 -85 -6,178 -9,269 1,340 -
Tax -5,614 -2,889 0 0 0 9,269 -428 53.53%
NP -52,248 6,680 -1,713 -85 -6,178 0 912 -
-
NP to SH -49,332 5,185 -1,713 -85 -6,178 -9,269 912 -
-
Tax Rate - 30.19% - - - - 31.94% -
Total Cost 97,596 38,553 35,427 31,758 32,894 55,517 93,357 0.74%
-
Net Worth 29,431 69,771 58,209 59,569 63,917 60,399 67,600 -12.93%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 29,431 69,771 58,209 59,569 63,917 60,399 67,600 -12.93%
NOSH 65,403 60,670 54,914 49,230 46,997 40,000 40,000 8.53%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -115.22% 14.77% -5.08% -0.27% -23.13% 0.00% 0.97% -
ROE -167.61% 7.43% -2.94% -0.14% -9.67% -15.35% 1.35% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 69.34 74.56 61.39 64.34 56.85 138.79 235.67 -18.43%
EPS -75.43 8.55 -3.12 -0.17 -13.15 -23.17 2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 1.15 1.06 1.21 1.36 1.51 1.69 -19.78%
Adjusted Per Share Value based on latest NOSH - 48,375
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 50.92 50.79 37.86 35.57 30.00 62.34 105.86 -11.47%
EPS -55.40 5.82 -1.92 -0.10 -6.94 -10.41 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3305 0.7835 0.6537 0.6689 0.7178 0.6783 0.7591 -12.93%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.79 1.77 1.77 1.68 1.05 1.05 1.36 -
P/RPS 2.58 2.37 2.88 2.61 1.85 0.76 0.58 28.22%
P/EPS -2.37 20.71 -56.73 -969.23 -7.99 -4.53 59.65 -
EY -42.14 4.83 -1.76 -0.10 -12.52 -22.07 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.98 1.54 1.67 1.39 0.77 0.70 0.80 30.64%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 28/11/05 29/11/04 18/11/03 13/01/03 11/12/01 30/11/00 -
Price 2.13 1.73 1.87 2.77 1.00 1.13 1.20 -
P/RPS 3.07 2.32 3.05 4.31 1.76 0.81 0.51 34.85%
P/EPS -2.82 20.24 -59.94 -1,598.08 -7.61 -4.88 52.63 -
EY -35.41 4.94 -1.67 -0.06 -13.15 -20.51 1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 1.50 1.76 2.29 0.74 0.75 0.71 37.15%

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