[TIMWELL] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
14-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -139.89%
YoY- -337.49%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 25,554 8,802 8,334 13,181 39,062 41,436 49,869 -10.53%
PBT -734 -4,519 -9,216 -13,434 -4,193 -7,522 -32,174 -46.71%
Tax -188 441 4,054 1,295 -978 -654 -3,448 -38.39%
NP -922 -4,078 -5,162 -12,139 -5,171 -8,176 -35,622 -45.58%
-
NP to SH -20 -2,259 -5,368 -9,826 -2,246 -4,147 -33,616 -70.96%
-
Tax Rate - - - - - - - -
Total Cost 26,476 12,880 13,496 25,320 44,233 49,612 85,491 -17.73%
-
Net Worth 30,277 31,785 39,169 37,388 48,918 40,289 33,475 -1.65%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 30,277 31,785 39,169 37,388 48,918 40,289 33,475 -1.65%
NOSH 89,051 88,292 89,021 89,021 88,942 69,463 65,637 5.21%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.61% -46.33% -61.94% -92.09% -13.24% -19.73% -71.43% -
ROE -0.07% -7.11% -13.70% -26.28% -4.59% -10.29% -100.42% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.70 9.97 9.36 14.81 43.92 59.65 75.98 -14.96%
EPS -0.02 -2.54 -6.03 -11.03 -2.52 -5.97 -51.21 -72.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.36 0.44 0.42 0.55 0.58 0.51 -6.52%
Adjusted Per Share Value based on latest NOSH - 89,051
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.70 9.88 9.36 14.80 43.86 46.53 56.00 -10.53%
EPS -0.02 -2.54 -6.03 -11.03 -2.52 -4.66 -37.75 -71.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.3569 0.4399 0.4199 0.5493 0.4524 0.3759 -1.65%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.80 0.85 0.51 0.40 0.80 0.80 2.17 -
P/RPS 2.79 8.53 5.45 2.70 1.82 1.34 2.86 -0.41%
P/EPS -3,562.04 -33.22 -8.46 -3.62 -31.68 -13.40 -4.24 206.86%
EY -0.03 -3.01 -11.82 -27.59 -3.16 -7.46 -23.60 -67.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.36 1.16 0.95 1.45 1.38 4.25 -9.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 14/04/10 27/02/09 27/02/08 06/02/07 -
Price 0.725 0.85 0.45 0.48 0.69 0.93 2.28 -
P/RPS 2.53 8.53 4.81 3.24 1.57 1.56 3.00 -2.79%
P/EPS -3,228.10 -33.22 -7.46 -4.35 -27.32 -15.58 -4.45 199.45%
EY -0.03 -3.01 -13.40 -23.00 -3.66 -6.42 -22.46 -66.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.36 1.02 1.14 1.25 1.60 4.47 -11.61%

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