[TIMWELL] YoY Quarter Result on 31-Mar-2019 [#1]

Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -87.46%
YoY- -8.64%
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 2,967 2,225 5,154 4,953 921 2,067 3,350 -2.00%
PBT -347 -466 491 511 -1,156 259 -232 6.93%
Tax 0 0 -163 -255 0 -116 0 -
NP -347 -466 328 256 -1,156 143 -232 6.93%
-
NP to SH -323 -441 349 382 -1,043 232 -151 13.49%
-
Tax Rate - - 33.20% 49.90% - 44.79% - -
Total Cost 3,314 2,691 4,826 4,697 2,077 1,924 3,582 -1.28%
-
Net Worth 51,578 51,898 49,352 39,182 34,070 35,273 33,821 7.27%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 1,781 890 - - - -
Div Payout % - - 510.32% 233.12% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 51,578 51,898 49,352 39,182 34,070 35,273 33,821 7.27%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -11.70% -20.94% 6.36% 5.17% -125.52% 6.92% -6.93% -
ROE -0.63% -0.85% 0.71% 0.97% -3.06% 0.66% -0.45% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 3.33 2.50 5.79 5.56 1.03 2.32 3.76 -2.00%
EPS -0.36 -0.50 0.39 0.43 -1.17 0.26 -0.17 13.30%
DPS 0.00 0.00 2.00 1.00 0.00 0.00 0.00 -
NAPS 0.5792 0.5828 0.5542 0.44 0.3826 0.3961 0.3798 7.27%
Adjusted Per Share Value based on latest NOSH - 89,051
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 3.33 2.50 5.79 5.56 1.03 2.32 3.76 -2.00%
EPS -0.36 -0.50 0.39 0.43 -1.17 0.26 -0.17 13.30%
DPS 0.00 0.00 2.00 1.00 0.00 0.00 0.00 -
NAPS 0.5792 0.5828 0.5542 0.44 0.3826 0.3961 0.3798 7.27%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.45 0.46 0.65 0.64 0.70 0.69 0.77 -
P/RPS 13.51 18.41 11.23 11.51 67.68 29.73 20.47 -6.68%
P/EPS -124.06 -92.89 165.85 149.20 -59.77 264.85 -454.10 -19.43%
EY -0.81 -1.08 0.60 0.67 -1.67 0.38 -0.22 24.23%
DY 0.00 0.00 3.08 1.56 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 1.17 1.45 1.83 1.74 2.03 -14.72%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 20/05/21 20/05/20 21/05/19 23/05/18 15/05/17 19/05/16 28/04/15 -
Price 0.715 0.475 0.585 0.64 0.70 0.69 0.76 -
P/RPS 21.46 19.01 10.11 11.51 67.68 29.73 20.20 1.01%
P/EPS -197.13 -95.92 149.27 149.20 -59.77 264.85 -448.20 -12.78%
EY -0.51 -1.04 0.67 0.67 -1.67 0.38 -0.22 15.02%
DY 0.00 0.00 3.42 1.56 0.00 0.00 0.00 -
P/NAPS 1.23 0.82 1.06 1.45 1.83 1.74 2.00 -7.77%

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