[TIMWELL] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 6.2%
YoY- 45.47%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 49,869 36,394 35,453 34,957 29,836 49,590 96,894 -10.47%
PBT -32,176 -9,227 -1,002 -4,705 -12,645 -9,933 1,097 -
Tax -3,448 -3,230 -2,104 -1,245 1,733 6,019 1,022 -
NP -35,624 -12,457 -3,106 -5,950 -10,912 -3,914 2,119 -
-
NP to SH -33,615 -10,768 -3,106 -5,950 -10,912 -7,423 218 -
-
Tax Rate - - - - - - -93.16% -
Total Cost 85,493 48,851 38,559 40,907 40,748 53,504 94,775 -1.70%
-
Net Worth 33,828 61,323 59,383 58,483 58,416 59,737 67,056 -10.77%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 33,828 61,323 59,383 58,483 58,416 59,737 67,056 -10.77%
NOSH 66,330 60,716 54,984 48,333 44,592 40,092 39,914 8.82%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -71.44% -34.23% -8.76% -17.02% -36.57% -7.89% 2.19% -
ROE -99.37% -17.56% -5.23% -10.17% -18.68% -12.43% 0.33% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 75.18 59.94 64.48 72.32 66.91 123.69 242.75 -17.73%
EPS -50.68 -17.73 -5.65 -12.31 -24.47 -18.51 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 1.01 1.08 1.21 1.31 1.49 1.68 -18.01%
Adjusted Per Share Value based on latest NOSH - 48,333
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 56.00 40.87 39.81 39.26 33.50 55.69 108.81 -10.47%
EPS -37.75 -12.09 -3.49 -6.68 -12.25 -8.34 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3799 0.6886 0.6668 0.6567 0.656 0.6708 0.753 -10.77%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.17 1.70 1.94 4.28 1.00 1.10 0.79 -
P/RPS 2.89 2.84 3.01 5.92 1.49 0.89 0.33 43.54%
P/EPS -4.28 -9.59 -34.34 -34.77 -4.09 -5.94 144.64 -
EY -23.35 -10.43 -2.91 -2.88 -24.47 -16.83 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 1.68 1.80 3.54 0.76 0.74 0.47 44.31%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 06/02/07 28/02/06 25/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 2.28 1.84 1.88 4.42 0.96 1.09 0.98 -
P/RPS 3.03 3.07 2.92 6.11 1.43 0.88 0.40 40.11%
P/EPS -4.50 -10.37 -33.28 -35.90 -3.92 -5.89 179.43 -
EY -22.23 -9.64 -3.00 -2.79 -25.49 -16.99 0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.47 1.82 1.74 3.65 0.73 0.73 0.58 40.52%

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