[TIMWELL] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -51.87%
YoY- 128.85%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 39,057 49,597 36,480 44,091 36,488 33,554 27,990 5.70%
PBT -6,104 1,038 -51,382 7,461 -5,926 -8,076 -7,613 -3.61%
Tax -664 172 -2,516 -7,029 -1,245 1,733 2,510 -
NP -6,768 1,210 -53,898 432 -7,171 -6,343 -5,103 4.81%
-
NP to SH -2,820 3,299 -51,656 2,069 -7,171 -6,343 -5,103 -9.40%
-
Tax Rate - -16.57% - 94.21% - - - -
Total Cost 45,825 48,387 90,378 43,659 43,659 39,897 33,093 5.56%
-
Net Worth 51,133 34,011 29,854 69,700 58,299 58,534 63,955 -3.65%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 51,133 34,011 29,854 69,700 58,299 58,534 63,955 -3.65%
NOSH 86,666 66,689 66,343 60,609 54,999 48,375 47,026 10.71%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -17.33% 2.44% -147.75% 0.98% -19.65% -18.90% -18.23% -
ROE -5.51% 9.70% -173.03% 2.97% -12.30% -10.84% -7.98% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 45.07 74.37 54.99 72.75 66.34 69.36 59.52 -4.52%
EPS -3.25 4.95 -77.86 3.41 -13.04 -13.11 -10.85 -18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.51 0.45 1.15 1.06 1.21 1.36 -12.98%
Adjusted Per Share Value based on latest NOSH - 60,609
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 43.86 55.70 40.97 49.51 40.97 37.68 31.43 5.70%
EPS -3.17 3.70 -58.01 2.32 -8.05 -7.12 -5.73 -9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5742 0.3819 0.3353 0.7827 0.6547 0.6573 0.7182 -3.65%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.86 1.27 1.79 1.77 1.77 1.68 1.05 -
P/RPS 1.91 1.71 3.26 2.43 2.67 2.42 1.76 1.37%
P/EPS -26.43 25.67 -2.30 51.85 -13.58 -12.81 -9.68 18.20%
EY -3.78 3.90 -43.50 1.93 -7.37 -7.80 -10.33 -15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.49 3.98 1.54 1.67 1.39 0.77 11.24%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 28/11/07 30/11/06 28/11/05 29/11/04 18/11/03 13/01/03 -
Price 0.82 0.91 2.13 1.73 1.87 2.77 1.00 -
P/RPS 1.82 1.22 3.87 2.38 2.82 3.99 1.68 1.34%
P/EPS -25.20 18.40 -2.74 50.68 -14.34 -21.13 -9.22 18.22%
EY -3.97 5.44 -36.55 1.97 -6.97 -4.73 -10.85 -15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.78 4.73 1.50 1.76 2.29 0.74 11.06%

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