[TIMWELL] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -8.71%
YoY- -217.47%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 17,444 21,693 3,169 14,861 18,981 38,377 60,800 -18.77%
PBT -3,031 -1,070 -7,626 -24,691 -8,877 -8,283 -27,450 -30.71%
Tax -107 796 4,050 1,033 -585 -188 -3,496 -44.04%
NP -3,138 -274 -3,576 -23,658 -9,462 -8,471 -30,946 -31.68%
-
NP to SH -2,800 1,498 -3,885 -20,515 -6,462 -4,618 -29,345 -32.37%
-
Tax Rate - - - - - - - -
Total Cost 20,582 21,967 6,745 38,519 28,443 46,848 91,746 -22.03%
-
Net Worth 28,914 32,948 36,553 33,847 45,306 53,571 36,136 -3.64%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 28,914 32,948 36,553 33,847 45,306 53,571 36,136 -3.64%
NOSH 89,051 89,051 89,153 89,073 88,837 89,285 66,918 4.87%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -17.99% -1.26% -112.84% -159.20% -49.85% -22.07% -50.90% -
ROE -9.68% 4.55% -10.63% -60.61% -14.26% -8.62% -81.21% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.59 24.36 3.55 16.68 21.37 42.98 90.86 -22.54%
EPS -3.14 1.68 -4.36 -23.03 -7.27 -5.17 -43.85 -35.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3247 0.37 0.41 0.38 0.51 0.60 0.54 -8.12%
Adjusted Per Share Value based on latest NOSH - 89,073
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.59 24.36 3.56 16.69 21.31 43.10 68.28 -18.77%
EPS -3.14 1.68 -4.36 -23.04 -7.26 -5.19 -32.95 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3247 0.37 0.4105 0.3801 0.5088 0.6016 0.4058 -3.64%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.52 0.83 0.50 0.47 0.55 1.04 1.34 -
P/RPS 2.65 3.41 14.07 2.82 2.57 2.42 1.47 10.31%
P/EPS -16.54 49.34 -11.47 -2.04 -7.56 -20.11 -3.06 32.44%
EY -6.05 2.03 -8.72 -49.00 -13.23 -4.97 -32.73 -24.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.24 1.22 1.24 1.08 1.73 2.48 -7.03%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 15/08/12 24/08/11 18/08/10 19/08/09 28/08/08 15/08/07 -
Price 0.50 0.80 0.56 0.61 0.46 0.99 1.10 -
P/RPS 2.55 3.28 15.75 3.66 2.15 2.30 1.21 13.21%
P/EPS -15.90 47.56 -12.85 -2.65 -6.32 -19.14 -2.51 35.98%
EY -6.29 2.10 -7.78 -37.76 -15.81 -5.22 -39.87 -26.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.16 1.37 1.61 0.90 1.65 2.04 -4.57%

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