[TIMWELL] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 45.13%
YoY- 13.72%
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 17,136 36,000 22,220 18,400 26,368 75,804 97,856 -25.19%
PBT -6,112 2,260 -3,096 -5,988 -6,940 -8,648 -5,000 3.40%
Tax -2,144 5,008 0 0 6,940 8,648 5,000 -
NP -8,256 7,268 -3,096 -5,988 0 0 0 -
-
NP to SH -5,656 7,268 -3,096 -5,988 -6,940 -8,648 -5,000 2.07%
-
Tax Rate - -221.59% - - - - - -
Total Cost 25,392 28,732 25,316 24,388 26,368 75,804 97,856 -20.12%
-
Net Worth 62,773 68,061 64,863 60,446 57,566 65,139 65,495 -0.70%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 62,773 68,061 64,863 60,446 57,566 65,139 65,495 -0.70%
NOSH 63,408 60,769 54,507 47,223 39,976 39,963 39,936 8.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -48.18% 20.19% -13.93% -32.54% 0.00% 0.00% 0.00% -
ROE -9.01% 10.68% -4.77% -9.91% -12.06% -13.28% -7.63% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 27.02 59.24 40.77 38.96 65.96 189.69 245.03 -30.73%
EPS -8.92 11.96 -5.68 -12.68 -17.36 -21.64 -12.52 -5.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.12 1.19 1.28 1.44 1.63 1.64 -8.06%
Adjusted Per Share Value based on latest NOSH - 47,223
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 19.24 40.43 24.95 20.66 29.61 85.12 109.89 -25.19%
EPS -6.35 8.16 -3.48 -6.72 -7.79 -9.71 -5.61 2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7049 0.7643 0.7284 0.6788 0.6464 0.7315 0.7355 -0.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.80 1.81 1.97 0.90 1.08 0.90 2.71 -
P/RPS 6.66 3.06 4.83 2.31 1.64 0.47 1.11 34.78%
P/EPS -20.18 15.13 -34.68 -7.10 -6.22 -4.16 -21.65 -1.16%
EY -4.96 6.61 -2.88 -14.09 -16.07 -24.04 -4.62 1.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.62 1.66 0.70 0.75 0.55 1.65 1.64%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 01/06/06 09/06/05 26/05/04 28/05/03 20/05/02 04/07/01 29/05/00 -
Price 1.72 1.74 1.77 0.84 1.14 0.94 2.01 -
P/RPS 6.36 2.94 4.34 2.16 1.73 0.50 0.82 40.67%
P/EPS -19.28 14.55 -31.16 -6.62 -6.57 -4.34 -16.05 3.10%
EY -5.19 6.87 -3.21 -15.10 -15.23 -23.02 -6.23 -2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.55 1.49 0.66 0.79 0.58 1.23 5.94%

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