[TIMWELL] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -620.44%
YoY- -246.68%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 38,179 41,435 49,869 36,394 35,453 34,957 29,836 4.19%
PBT -4,233 -7,523 -32,176 -9,227 -1,002 -4,705 -12,645 -16.65%
Tax -601 -654 -3,448 -3,230 -2,104 -1,245 1,733 -
NP -4,834 -8,177 -35,624 -12,457 -3,106 -5,950 -10,912 -12.67%
-
NP to SH -2,019 -4,147 -33,615 -10,768 -3,106 -5,950 -10,912 -24.49%
-
Tax Rate - - - - - - - -
Total Cost 43,013 49,612 85,493 48,851 38,559 40,907 40,748 0.90%
-
Net Worth 49,910 44,801 33,828 61,323 59,383 58,483 58,416 -2.58%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 49,910 44,801 33,828 61,323 59,383 58,483 58,416 -2.58%
NOSH 89,125 77,243 66,330 60,716 54,984 48,333 44,592 12.22%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -12.66% -19.73% -71.44% -34.23% -8.76% -17.02% -36.57% -
ROE -4.05% -9.26% -99.37% -17.56% -5.23% -10.17% -18.68% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 42.84 53.64 75.18 59.94 64.48 72.32 66.91 -7.15%
EPS -2.27 -5.37 -50.68 -17.73 -5.65 -12.31 -24.47 -32.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.58 0.51 1.01 1.08 1.21 1.31 -13.19%
Adjusted Per Share Value based on latest NOSH - 60,716
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 42.87 46.53 56.00 40.87 39.81 39.26 33.50 4.19%
EPS -2.27 -4.66 -37.75 -12.09 -3.49 -6.68 -12.25 -24.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5605 0.5031 0.3799 0.6886 0.6668 0.6567 0.656 -2.58%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.80 0.80 2.17 1.70 1.94 4.28 1.00 -
P/RPS 1.87 1.49 2.89 2.84 3.01 5.92 1.49 3.85%
P/EPS -35.31 -14.90 -4.28 -9.59 -34.34 -34.77 -4.09 43.18%
EY -2.83 -6.71 -23.35 -10.43 -2.91 -2.88 -24.47 -30.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.38 4.25 1.68 1.80 3.54 0.76 11.09%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 06/02/07 28/02/06 25/02/05 27/02/04 28/02/03 -
Price 0.69 0.93 2.28 1.84 1.88 4.42 0.96 -
P/RPS 1.61 1.73 3.03 3.07 2.92 6.11 1.43 1.99%
P/EPS -30.46 -17.32 -4.50 -10.37 -33.28 -35.90 -3.92 40.69%
EY -3.28 -5.77 -22.23 -9.64 -3.00 -2.79 -25.49 -28.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.60 4.47 1.82 1.74 3.65 0.73 9.07%

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