[TIMWELL] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 29.51%
YoY- -1907.81%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 33,740 34,011 33,925 25,286 23,755 20,037 41,638 -3.44%
PBT -1,762 -34,975 7,177 -1,285 -64 -4,634 -6,952 -20.44%
Tax -591 -4,211 -2,167 0 0 0 6,952 -
NP -2,353 -39,186 5,010 -1,285 -64 -4,634 0 -
-
NP to SH -83 -36,999 3,889 -1,285 -64 -4,634 -6,952 -52.17%
-
Tax Rate - - 30.19% - - - - -
Total Cost 36,093 73,197 28,915 26,571 23,819 24,671 41,638 -2.35%
-
Net Worth 35,275 29,431 69,771 58,209 59,569 63,917 60,400 -8.56%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 35,275 29,431 69,771 58,209 59,569 63,917 60,400 -8.56%
NOSH 69,166 65,403 60,670 54,914 49,230 46,997 40,000 9.55%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -6.97% -115.22% 14.77% -5.08% -0.27% -23.13% 0.00% -
ROE -0.24% -125.71% 5.57% -2.21% -0.11% -7.25% -11.51% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 48.78 52.00 55.92 46.05 48.25 42.63 104.09 -11.86%
EPS -0.12 -56.57 6.41 -2.34 -0.13 -9.86 -17.38 -56.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.45 1.15 1.06 1.21 1.36 1.51 -16.54%
Adjusted Per Share Value based on latest NOSH - 54,999
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 37.89 38.19 38.10 28.39 26.68 22.50 46.76 -3.44%
EPS -0.09 -41.55 4.37 -1.44 -0.07 -5.20 -7.81 -52.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3961 0.3305 0.7835 0.6537 0.6689 0.7178 0.6783 -8.57%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.27 1.79 1.77 1.77 1.68 1.05 1.05 -
P/RPS 2.60 3.44 3.17 3.84 3.48 2.46 1.01 17.06%
P/EPS -1,058.33 -3.16 27.61 -75.64 -1,292.31 -10.65 -6.04 136.46%
EY -0.09 -31.60 3.62 -1.32 -0.08 -9.39 -16.55 -58.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 3.98 1.54 1.67 1.39 0.77 0.70 23.54%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 30/11/06 28/11/05 29/11/04 18/11/03 13/01/03 11/12/01 -
Price 0.91 2.13 1.73 1.87 2.77 1.00 1.13 -
P/RPS 1.87 4.10 3.09 4.06 5.74 2.35 1.09 9.40%
P/EPS -758.33 -3.77 26.99 -79.91 -2,130.77 -10.14 -6.50 120.97%
EY -0.13 -26.56 3.71 -1.25 -0.05 -9.86 -15.38 -54.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 4.73 1.50 1.76 2.29 0.74 0.75 15.48%

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