[TIMWELL] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -21.87%
YoY- 33.95%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 60,800 33,239 41,331 32,415 31,881 29,557 81,173 -4.70%
PBT -27,450 -22,211 10,254 -5,125 -11,377 -9,096 -978 74.28%
Tax -3,496 -27 -5,955 -1,245 1,733 2,510 3,097 -
NP -30,946 -22,238 4,299 -6,370 -9,644 -6,586 2,119 -
-
NP to SH -29,345 -18,749 4,299 -6,370 -9,644 -6,586 -1,857 58.37%
-
Tax Rate - - 58.07% - - - - -
Total Cost 91,746 55,477 37,032 38,785 41,525 36,143 79,054 2.51%
-
Net Worth 36,136 65,048 71,637 57,722 55,335 64,763 63,552 -8.97%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 36,136 65,048 71,637 57,722 55,335 64,763 63,552 -8.97%
NOSH 66,918 66,375 60,709 54,973 46,499 45,931 39,970 8.96%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -50.90% -66.90% 10.40% -19.65% -30.25% -22.28% 2.61% -
ROE -81.21% -28.82% 6.00% -11.04% -17.43% -10.17% -2.92% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 90.86 50.08 68.08 58.96 68.56 64.35 203.08 -12.53%
EPS -43.85 -28.25 7.08 -11.59 -20.74 -14.34 -4.65 45.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.98 1.18 1.05 1.19 1.41 1.59 -16.46%
Adjusted Per Share Value based on latest NOSH - 54,973
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 68.28 37.33 46.41 36.40 35.80 33.19 91.15 -4.69%
EPS -32.95 -21.05 4.83 -7.15 -10.83 -7.40 -2.09 58.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4058 0.7305 0.8045 0.6482 0.6214 0.7273 0.7137 -8.97%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.34 1.79 1.82 1.76 1.03 1.10 0.94 -
P/RPS 1.47 3.57 2.67 2.98 1.50 1.71 0.46 21.35%
P/EPS -3.06 -6.34 25.70 -15.19 -4.97 -7.67 -20.23 -26.99%
EY -32.73 -15.78 3.89 -6.58 -20.14 -13.04 -4.94 37.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.83 1.54 1.68 0.87 0.78 0.59 27.02%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 15/08/07 28/08/06 25/08/05 27/08/04 29/08/03 29/08/02 27/08/01 -
Price 1.10 1.79 1.79 2.12 1.20 1.10 1.08 -
P/RPS 1.21 3.57 2.63 3.60 1.75 1.71 0.53 14.74%
P/EPS -2.51 -6.34 25.28 -18.30 -5.79 -7.67 -23.25 -30.98%
EY -39.87 -15.78 3.96 -5.47 -17.28 -13.04 -4.30 44.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.83 1.52 2.02 1.01 0.78 0.68 20.08%

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