[TIMWELL] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 96.96%
YoY- 98.62%
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 25,692 22,220 34,956 31,673 30,774 18,400 29,835 -9.49%
PBT -3,646 -3,096 -4,705 -85 -2,808 -5,988 -12,646 -56.39%
Tax 0 0 -1,245 0 0 0 1,733 -
NP -3,646 -3,096 -5,950 -85 -2,808 -5,988 -10,913 -51.88%
-
NP to SH -3,646 -3,096 -5,950 -85 -2,808 -5,988 -10,913 -51.88%
-
Tax Rate - - - - - - - -
Total Cost 29,338 25,316 40,906 31,758 33,582 24,388 40,748 -19.68%
-
Net Worth 57,655 64,863 53,192 59,569 56,254 60,446 54,446 3.89%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 57,655 64,863 53,192 59,569 56,254 60,446 54,446 3.89%
NOSH 54,909 54,507 48,800 49,230 47,272 47,223 44,628 14.83%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -14.19% -13.93% -17.02% -0.27% -9.12% -32.54% -36.58% -
ROE -6.32% -4.77% -11.19% -0.14% -4.99% -9.91% -20.04% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 46.79 40.77 71.63 64.34 65.10 38.96 66.85 -21.18%
EPS -6.64 -5.68 -11.95 -0.17 -5.94 -12.68 -24.45 -58.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.19 1.09 1.21 1.19 1.28 1.22 -9.52%
Adjusted Per Share Value based on latest NOSH - 48,375
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 28.85 24.95 39.25 35.57 34.56 20.66 33.50 -9.49%
EPS -4.09 -3.48 -6.68 -0.10 -3.15 -6.72 -12.25 -51.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6474 0.7284 0.5973 0.6689 0.6317 0.6788 0.6114 3.89%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.76 1.97 4.28 1.68 1.03 0.90 1.00 -
P/RPS 3.76 4.83 5.98 2.61 1.58 2.31 1.50 84.63%
P/EPS -26.51 -34.68 -35.10 -969.23 -17.34 -7.10 -4.09 248.03%
EY -3.77 -2.88 -2.85 -0.10 -5.77 -14.09 -24.45 -71.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.66 3.93 1.39 0.87 0.70 0.82 61.38%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 26/05/04 27/02/04 18/11/03 29/08/03 28/05/03 28/02/03 -
Price 2.12 1.77 4.42 2.77 1.20 0.84 0.96 -
P/RPS 4.53 4.34 6.17 4.31 1.84 2.16 1.44 114.84%
P/EPS -31.93 -31.16 -36.25 -1,598.08 -20.20 -6.62 -3.93 304.66%
EY -3.13 -3.21 -2.76 -0.06 -4.95 -15.10 -25.47 -75.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.49 4.06 2.29 1.01 0.66 0.79 87.09%

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