[TIMWELL] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 175.43%
YoY- 128.19%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 25,554 31,942 27,302 12,092 8,802 5,344 1,520 550.67%
PBT -734 1,102 752 -1,136 -4,519 -5,225 -6,862 -77.31%
Tax -188 0 0 1,420 441 0 0 -
NP -922 1,102 752 284 -4,078 -5,225 -6,862 -73.60%
-
NP to SH -20 2,569 2,178 1,704 -2,259 -3,637 -5,342 -97.54%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 26,476 30,840 26,550 11,808 12,880 10,569 8,382 114.53%
-
Net Worth 30,277 33,839 32,948 32,837 31,785 36,551 36,503 -11.67%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 30,277 33,839 32,948 32,837 31,785 36,551 36,503 -11.67%
NOSH 89,051 89,051 89,051 88,750 88,292 89,150 89,033 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -3.61% 3.45% 2.75% 2.35% -46.33% -97.78% -451.45% -
ROE -0.07% 7.59% 6.61% 5.19% -7.11% -9.95% -14.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.70 35.87 30.66 13.62 9.97 5.99 1.71 549.94%
EPS -0.02 2.88 2.44 1.92 -2.54 -4.08 -6.00 -97.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.38 0.37 0.37 0.36 0.41 0.41 -11.68%
Adjusted Per Share Value based on latest NOSH - 88,750
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.70 35.87 30.66 13.58 9.88 6.00 1.71 549.94%
EPS -0.02 2.88 2.44 1.91 -2.54 -4.08 -6.00 -97.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.38 0.37 0.3687 0.3569 0.4105 0.4099 -11.66%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.80 0.76 0.83 0.85 0.85 0.51 0.50 -
P/RPS 2.79 2.12 2.71 6.24 8.53 8.51 29.29 -78.99%
P/EPS -3,562.04 26.34 33.94 44.27 -33.22 -12.50 -8.33 5472.66%
EY -0.03 3.80 2.95 2.26 -3.01 -8.00 -12.00 -98.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.00 2.24 2.30 2.36 1.24 1.22 54.50%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 15/08/12 30/04/12 28/02/12 23/11/11 24/08/11 -
Price 0.725 0.80 0.80 0.94 0.85 1.05 0.56 -
P/RPS 2.53 2.23 2.61 6.90 8.53 17.52 32.80 -81.73%
P/EPS -3,228.10 27.73 32.71 48.96 -33.22 -25.74 -9.33 4741.90%
EY -0.03 3.61 3.06 2.04 -3.01 -3.89 -10.71 -97.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.11 2.16 2.54 2.36 2.56 1.37 34.02%

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