[TIMWELL] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 160.08%
YoY- 177.82%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 5,924 4,460 23,663 26,500 15,569 18,724 12,846 -12.09%
PBT -4,366 -4,033 413 1,174 -3,552 9,432 -1,823 15.66%
Tax 0 -164 -230 -696 -648 -3,851 0 -
NP -4,366 -4,197 183 478 -4,200 5,581 -1,823 15.66%
-
NP to SH -735 -3,257 1,398 1,870 -2,403 5,581 -1,823 -14.04%
-
Tax Rate - - 55.69% 59.28% - 40.83% - -
Total Cost 10,290 8,657 23,480 26,022 19,769 13,143 14,669 -5.73%
-
Net Worth 33,881 45,384 53,426 36,064 63,647 71,660 57,655 -8.47%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 33,881 45,384 53,426 36,064 63,647 71,660 57,655 -8.47%
NOSH 89,162 88,989 89,044 66,785 64,945 60,729 54,909 8.41%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -73.70% -94.10% 0.77% 1.80% -26.98% 29.81% -14.19% -
ROE -2.17% -7.18% 2.62% 5.19% -3.78% 7.79% -3.16% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.64 5.01 26.57 39.68 23.97 30.83 23.39 -18.92%
EPS -0.83 -3.66 1.57 2.80 -3.70 9.19 -3.32 -20.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.51 0.60 0.54 0.98 1.18 1.05 -15.57%
Adjusted Per Share Value based on latest NOSH - 66,918
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.65 5.01 26.57 29.76 17.48 21.03 14.43 -12.10%
EPS -0.83 -3.66 1.57 2.10 -2.70 6.27 -2.05 -13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3805 0.5096 0.60 0.405 0.7147 0.8047 0.6474 -8.47%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.47 0.55 1.04 1.34 1.79 1.82 1.76 -
P/RPS 7.07 10.97 3.91 3.38 7.47 5.90 7.52 -1.02%
P/EPS -57.02 -15.03 66.24 47.86 -48.38 19.80 -53.01 1.22%
EY -1.75 -6.65 1.51 2.09 -2.07 5.05 -1.89 -1.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.08 1.73 2.48 1.83 1.54 1.68 -4.93%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 19/08/09 28/08/08 15/08/07 28/08/06 25/08/05 27/08/04 -
Price 0.61 0.46 0.99 1.10 1.79 1.79 2.12 -
P/RPS 9.18 9.18 3.73 2.77 7.47 5.81 9.06 0.21%
P/EPS -74.00 -12.57 63.06 39.29 -48.38 19.48 -63.86 2.48%
EY -1.35 -7.96 1.59 2.55 -2.07 5.13 -1.57 -2.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.90 1.65 2.04 1.83 1.52 2.02 -3.70%

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