[TIMWELL] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -926.47%
YoY- -1051.38%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 12,120 41,829 44,986 45,348 45,233 33,714 31,673 -14.78%
PBT -5,129 -458 -2,349 -46,633 9,569 -1,713 -85 97.92%
Tax -218 -801 -788 -5,614 -2,889 0 0 -
NP -5,348 -1,260 -3,137 -52,248 6,680 -1,713 -85 99.30%
-
NP to SH -4,096 1,657 -110 -49,332 5,185 -1,713 -85 90.64%
-
Tax Rate - - - - 30.19% - - -
Total Cost 17,468 43,089 48,123 97,596 38,553 35,427 31,758 -9.47%
-
Net Worth 45,412 52,383 35,274 29,431 69,771 58,209 59,569 -4.41%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 45,412 52,383 35,274 29,431 69,771 58,209 59,569 -4.41%
NOSH 89,043 88,785 69,166 65,403 60,670 54,914 49,230 10.37%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -44.13% -3.01% -6.97% -115.22% 14.77% -5.08% -0.27% -
ROE -9.02% 3.16% -0.31% -167.61% 7.43% -2.94% -0.14% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 13.61 47.11 65.04 69.34 74.56 61.39 64.34 -22.79%
EPS -4.60 1.87 -0.16 -75.43 8.55 -3.12 -0.17 73.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.59 0.51 0.45 1.15 1.06 1.21 -13.39%
Adjusted Per Share Value based on latest NOSH - 66,343
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 13.66 47.16 50.72 51.13 51.00 38.01 35.71 -14.78%
EPS -4.62 1.87 -0.12 -55.62 5.85 -1.93 -0.10 89.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.512 0.5906 0.3977 0.3318 0.7866 0.6563 0.6716 -4.41%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.37 0.86 1.27 1.79 1.77 1.77 1.68 -
P/RPS 2.72 1.83 1.95 2.58 2.37 2.88 2.61 0.68%
P/EPS -8.04 46.07 -793.75 -2.37 20.71 -56.73 -969.23 -54.97%
EY -12.43 2.17 -0.13 -42.14 4.83 -1.76 -0.10 123.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.46 2.49 3.98 1.54 1.67 1.39 -10.16%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 24/11/08 28/11/07 30/11/06 28/11/05 29/11/04 18/11/03 -
Price 0.40 0.82 0.91 2.13 1.73 1.87 2.77 -
P/RPS 2.94 1.74 1.40 3.07 2.32 3.05 4.31 -6.17%
P/EPS -8.70 43.93 -568.75 -2.82 20.24 -59.94 -1,598.08 -58.02%
EY -11.50 2.28 -0.18 -35.41 4.94 -1.67 -0.06 139.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.39 1.78 4.73 1.50 1.76 2.29 -16.41%

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