[TIMWELL] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
30-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 6.21%
YoY- 47.47%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 15,569 18,724 12,846 15,387 13,343 33,376 49,097 -17.41%
PBT -3,552 9,432 -1,823 -1,404 -2,673 -3,508 -1,434 16.31%
Tax -648 -3,851 0 0 2,673 3,508 0 -
NP -4,200 5,581 -1,823 -1,404 0 0 -1,434 19.60%
-
NP to SH -2,403 5,581 -1,823 -1,404 -2,673 -3,508 -1,434 8.98%
-
Tax Rate - 40.83% - - - - - -
Total Cost 19,769 13,143 14,669 16,791 13,343 33,376 50,531 -14.47%
-
Net Worth 63,647 71,660 57,655 56,254 64,869 63,599 65,508 -0.47%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 63,647 71,660 57,655 56,254 64,869 63,599 65,508 -0.47%
NOSH 64,945 60,729 54,909 47,272 46,006 39,999 39,944 8.43%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -26.98% 29.81% -14.19% -9.12% 0.00% 0.00% -2.92% -
ROE -3.78% 7.79% -3.16% -2.50% -4.12% -5.52% -2.19% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 23.97 30.83 23.39 32.55 29.00 83.44 122.91 -23.83%
EPS -3.70 9.19 -3.32 -2.97 -5.81 -8.77 -3.59 0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.18 1.05 1.19 1.41 1.59 1.64 -8.22%
Adjusted Per Share Value based on latest NOSH - 46,499
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 17.48 21.03 14.43 17.28 14.98 37.48 55.13 -17.41%
EPS -2.70 6.27 -2.05 -1.58 -3.00 -3.94 -1.61 8.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7147 0.8047 0.6474 0.6317 0.7285 0.7142 0.7356 -0.47%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.79 1.82 1.76 1.03 1.10 0.94 1.70 -
P/RPS 7.47 5.90 7.52 3.16 3.79 1.13 1.38 32.49%
P/EPS -48.38 19.80 -53.01 -34.68 -18.93 -10.72 -47.35 0.35%
EY -2.07 5.05 -1.89 -2.88 -5.28 -9.33 -2.11 -0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.54 1.68 0.87 0.78 0.59 1.04 9.87%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 25/08/05 27/08/04 29/08/03 29/08/02 27/08/01 30/08/00 -
Price 1.79 1.79 2.12 1.20 1.10 1.08 1.76 -
P/RPS 7.47 5.81 9.06 3.69 3.79 1.29 1.43 31.70%
P/EPS -48.38 19.48 -63.86 -40.40 -18.93 -12.31 -49.03 -0.22%
EY -2.07 5.13 -1.57 -2.48 -5.28 -8.12 -2.04 0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.52 2.02 1.01 0.78 0.68 1.07 9.35%

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