[TIMWELL] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -104.44%
YoY- 99.78%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 7,446 9,090 31,372 33,740 34,011 33,925 25,286 -18.42%
PBT -6,767 -3,847 -344 -1,762 -34,975 7,177 -1,285 31.88%
Tax 0 -164 -601 -591 -4,211 -2,167 0 -
NP -6,767 -4,011 -945 -2,353 -39,186 5,010 -1,285 31.88%
-
NP to SH -5,554 -3,072 1,243 -83 -36,999 3,889 -1,285 27.61%
-
Tax Rate - - - - - 30.19% - -
Total Cost 14,213 13,101 32,317 36,093 73,197 28,915 26,571 -9.89%
-
Net Worth 32,042 45,412 52,383 35,275 29,431 69,771 58,209 -9.46%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 32,042 45,412 52,383 35,275 29,431 69,771 58,209 -9.46%
NOSH 89,006 89,043 88,785 69,166 65,403 60,670 54,914 8.37%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -90.88% -44.13% -3.01% -6.97% -115.22% 14.77% -5.08% -
ROE -17.33% -6.76% 2.37% -0.24% -125.71% 5.57% -2.21% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 8.37 10.21 35.33 48.78 52.00 55.92 46.05 -24.72%
EPS -6.24 -3.45 1.40 -0.12 -56.57 6.41 -2.34 17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.51 0.59 0.51 0.45 1.15 1.06 -16.46%
Adjusted Per Share Value based on latest NOSH - 66,689
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 8.40 10.25 35.37 38.04 38.35 38.25 28.51 -18.41%
EPS -6.26 -3.46 1.40 -0.09 -41.71 4.38 -1.45 27.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3613 0.512 0.5906 0.3977 0.3318 0.7866 0.6563 -9.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.50 0.37 0.86 1.27 1.79 1.77 1.77 -
P/RPS 5.98 3.62 2.43 2.60 3.44 3.17 3.84 7.65%
P/EPS -8.01 -10.72 61.43 -1,058.33 -3.16 27.61 -75.64 -31.20%
EY -12.48 -9.32 1.63 -0.09 -31.60 3.62 -1.32 45.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.73 1.46 2.49 3.98 1.54 1.67 -3.01%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 25/11/09 24/11/08 28/11/07 30/11/06 28/11/05 29/11/04 -
Price 0.70 0.40 0.82 0.91 2.13 1.73 1.87 -
P/RPS 8.37 3.92 2.32 1.87 4.10 3.09 4.06 12.80%
P/EPS -11.22 -11.59 58.57 -758.33 -3.77 26.99 -79.91 -27.89%
EY -8.91 -8.63 1.71 -0.13 -26.56 3.71 -1.25 38.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.78 1.39 1.78 4.73 1.50 1.76 1.63%

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