[TIMWELL] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 86.99%
YoY- 48.3%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 9,213 4,284 9,000 5,555 4,600 6,592 18,951 -11.32%
PBT 570 -1,528 565 -774 -1,497 -1,735 -2,162 -
Tax -394 -536 1,252 0 0 1,735 2,162 -
NP 176 -2,064 1,817 -774 -1,497 0 0 -
-
NP to SH 719 -1,414 1,817 -774 -1,497 -1,735 -2,162 -
-
Tax Rate 69.12% - -221.59% - - - - -
Total Cost 9,037 6,348 7,183 6,329 6,097 6,592 18,951 -11.60%
-
Net Worth 34,618 62,773 68,061 64,863 60,446 57,566 65,139 -9.99%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 34,618 62,773 68,061 64,863 60,446 57,566 65,139 -9.99%
NOSH 66,574 63,408 60,769 54,507 47,223 39,976 39,963 8.87%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.91% -48.18% 20.19% -13.93% -32.54% 0.00% 0.00% -
ROE 2.08% -2.25% 2.67% -1.19% -2.48% -3.01% -3.32% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 13.84 6.76 14.81 10.19 9.74 16.49 47.42 -18.54%
EPS 1.08 -2.23 2.99 -1.42 -3.17 -4.34 -5.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.99 1.12 1.19 1.28 1.44 1.63 -17.33%
Adjusted Per Share Value based on latest NOSH - 54,507
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 10.35 4.81 10.11 6.24 5.17 7.40 21.28 -11.31%
EPS 0.81 -1.59 2.04 -0.87 -1.68 -1.95 -2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3887 0.7049 0.7643 0.7284 0.6788 0.6464 0.7315 -9.99%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.60 1.80 1.81 1.97 0.90 1.08 0.90 -
P/RPS 11.56 26.64 12.22 19.33 9.24 6.55 1.90 35.09%
P/EPS 148.15 -80.72 60.54 -138.73 -28.39 -24.88 -16.64 -
EY 0.68 -1.24 1.65 -0.72 -3.52 -4.02 -6.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 1.82 1.62 1.66 0.70 0.75 0.55 33.24%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 04/05/07 01/06/06 09/06/05 26/05/04 28/05/03 20/05/02 04/07/01 -
Price 1.41 1.72 1.74 1.77 0.84 1.14 0.94 -
P/RPS 10.19 25.46 11.75 17.37 8.62 6.91 1.98 31.38%
P/EPS 130.56 -77.13 58.19 -124.65 -26.50 -26.27 -17.38 -
EY 0.77 -1.30 1.72 -0.80 -3.77 -3.81 -5.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 1.74 1.55 1.49 0.66 0.79 0.58 29.28%

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