[TIMWELL] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 28.4%
YoY- 51.31%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 8,801 8,334 13,181 38,179 41,435 49,869 36,394 -21.05%
PBT -4,519 -8,552 -24,566 -4,233 -7,523 -32,176 -9,227 -11.21%
Tax 441 4,050 819 -601 -654 -3,448 -3,230 -
NP -4,078 -4,502 -23,747 -4,834 -8,177 -35,624 -12,457 -16.97%
-
NP to SH -2,259 -4,740 -20,034 -2,019 -4,147 -33,615 -10,768 -22.90%
-
Tax Rate - - - - - - - -
Total Cost 12,879 12,836 36,928 43,013 49,612 85,493 48,851 -19.91%
-
Net Worth 32,021 39,733 39,182 49,910 44,801 33,828 61,323 -10.25%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 32,021 39,733 39,182 49,910 44,801 33,828 61,323 -10.25%
NOSH 89,051 90,303 89,051 89,125 77,243 66,330 60,716 6.58%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -46.34% -54.02% -180.16% -12.66% -19.73% -71.44% -34.23% -
ROE -7.05% -11.93% -51.13% -4.05% -9.26% -99.37% -17.56% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 9.89 9.23 14.80 42.84 53.64 75.18 59.94 -25.93%
EPS -2.54 -5.25 -22.50 -2.27 -5.37 -50.68 -17.73 -27.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.44 0.44 0.56 0.58 0.51 1.01 -15.78%
Adjusted Per Share Value based on latest NOSH - 89,125
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 9.92 9.40 14.86 43.04 46.72 56.22 41.03 -21.06%
EPS -2.55 -5.34 -22.59 -2.28 -4.68 -37.90 -12.14 -22.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.361 0.448 0.4418 0.5627 0.5051 0.3814 0.6914 -10.26%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.85 0.51 0.40 0.80 0.80 2.17 1.70 -
P/RPS 8.59 5.53 2.70 1.87 1.49 2.89 2.84 20.24%
P/EPS -33.47 -9.72 -1.78 -35.31 -14.90 -4.28 -9.59 23.14%
EY -2.99 -10.29 -56.24 -2.83 -6.71 -23.35 -10.43 -18.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.16 0.91 1.43 1.38 4.25 1.68 5.82%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 28/02/11 14/04/10 27/02/09 27/02/08 06/02/07 28/02/06 -
Price 0.85 0.45 0.48 0.69 0.93 2.28 1.84 -
P/RPS 8.59 4.88 3.24 1.61 1.73 3.03 3.07 18.69%
P/EPS -33.47 -8.57 -2.13 -30.46 -17.32 -4.50 -10.37 21.55%
EY -2.99 -11.66 -46.87 -3.28 -5.77 -22.23 -9.64 -17.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.02 1.09 1.23 1.60 4.47 1.82 4.42%

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