[TIMWELL] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -76.62%
YoY- -39.52%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 31,673 30,774 18,400 29,835 26,716 26,686 26,368 12.98%
PBT -85 -2,808 -5,988 -12,646 -6,178 -5,346 -6,940 -94.67%
Tax 0 0 0 1,733 0 5,346 6,940 -
NP -85 -2,808 -5,988 -10,913 -6,178 0 0 -
-
NP to SH -85 -2,808 -5,988 -10,913 -6,178 -5,346 -6,940 -94.67%
-
Tax Rate - - - - - - - -
Total Cost 31,758 33,582 24,388 40,748 32,894 26,686 26,368 13.18%
-
Net Worth 59,569 56,254 60,446 54,446 63,917 64,869 57,566 2.30%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 59,569 56,254 60,446 54,446 63,917 64,869 57,566 2.30%
NOSH 49,230 47,272 47,223 44,628 46,997 46,006 39,976 14.87%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -0.27% -9.12% -32.54% -36.58% -23.13% 0.00% 0.00% -
ROE -0.14% -4.99% -9.91% -20.04% -9.67% -8.24% -12.06% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 64.34 65.10 38.96 66.85 56.85 58.00 65.96 -1.64%
EPS -0.17 -5.94 -12.68 -24.45 -13.15 -11.62 -17.36 -95.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.28 1.22 1.36 1.41 1.44 -10.94%
Adjusted Per Share Value based on latest NOSH - 44,592
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 35.57 34.56 20.66 33.50 30.00 29.97 29.61 12.99%
EPS -0.10 -3.15 -6.72 -12.25 -6.94 -6.00 -7.79 -94.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6689 0.6317 0.6788 0.6114 0.7178 0.7285 0.6464 2.30%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.68 1.03 0.90 1.00 1.05 1.10 1.08 -
P/RPS 2.61 1.58 2.31 1.50 1.85 1.90 1.64 36.27%
P/EPS -969.23 -17.34 -7.10 -4.09 -7.99 -9.47 -6.22 2786.84%
EY -0.10 -5.77 -14.09 -24.45 -12.52 -10.56 -16.07 -96.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.87 0.70 0.82 0.77 0.78 0.75 50.82%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 29/08/03 28/05/03 28/02/03 13/01/03 29/08/02 20/05/02 -
Price 2.77 1.20 0.84 0.96 1.00 1.10 1.14 -
P/RPS 4.31 1.84 2.16 1.44 1.76 1.90 1.73 83.67%
P/EPS -1,598.08 -20.20 -6.62 -3.93 -7.61 -9.47 -6.57 3783.62%
EY -0.06 -4.95 -15.10 -25.47 -13.15 -10.56 -15.23 -97.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.01 0.66 0.79 0.74 0.78 0.79 103.16%

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