[TIMWELL] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -107.93%
YoY- -220.1%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 888 4,091 6,818 7,696 15,858 2,469 10,166 -33.37%
PBT -2,327 -20,248 -3,889 -5,760 2,801 -16,405 283 -
Tax 4,050 1,033 0 -63 763 1,695 -2,104 -
NP 1,723 -19,215 -3,889 -5,823 3,564 -14,710 -1,821 -
-
NP to SH 298 -16,902 -3,262 -4,063 3,383 -14,658 -1,821 -
-
Tax Rate - - - - -27.24% - 743.46% -
Total Cost -835 23,306 10,707 13,519 12,294 17,179 11,987 -
-
Net Worth 39,733 39,182 49,910 44,801 33,828 61,323 59,383 -6.47%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 39,733 39,182 49,910 44,801 33,828 61,323 59,383 -6.47%
NOSH 90,303 89,051 89,125 77,243 66,330 60,716 54,984 8.61%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 194.03% -469.69% -57.04% -75.66% 22.47% -595.79% -17.91% -
ROE 0.75% -43.14% -6.54% -9.07% 10.00% -23.90% -3.07% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.98 4.59 7.65 9.96 23.91 4.07 18.49 -38.69%
EPS 0.33 -18.98 -3.66 -5.26 5.10 -24.14 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.56 0.58 0.51 1.01 1.08 -13.89%
Adjusted Per Share Value based on latest NOSH - 77,243
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1.00 4.59 7.66 8.64 17.81 2.77 11.42 -33.34%
EPS 0.33 -18.98 -3.66 -4.56 3.80 -16.46 -2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4462 0.44 0.5605 0.5031 0.3799 0.6886 0.6668 -6.47%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.51 0.40 0.80 0.80 2.17 1.70 1.94 -
P/RPS 51.86 8.71 10.46 8.03 9.08 41.81 10.49 30.50%
P/EPS 154.55 -2.11 -21.86 -15.21 42.55 -7.04 -58.58 -
EY 0.65 -47.45 -4.58 -6.58 2.35 -14.20 -1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.91 1.43 1.38 4.25 1.68 1.80 -7.05%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 14/04/10 27/02/09 27/02/08 06/02/07 28/02/06 25/02/05 -
Price 0.45 0.48 0.69 0.93 2.28 1.84 1.88 -
P/RPS 45.76 10.45 9.02 9.33 9.54 45.25 10.17 28.47%
P/EPS 136.36 -2.53 -18.85 -17.68 44.70 -7.62 -56.77 -
EY 0.73 -39.54 -5.30 -5.66 2.24 -13.12 -1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.09 1.23 1.60 4.47 1.82 1.74 -8.51%

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