[TIMWELL] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -71.6%
YoY- -332.98%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,726 13,181 9,090 4,460 2,010 39,062 31,372 -85.56%
PBT -1,151 -13,434 -3,847 -4,033 -2,498 -4,193 -344 123.87%
Tax 0 1,295 -164 -164 -214 -978 -601 -
NP -1,151 -12,139 -4,011 -4,197 -2,712 -5,171 -945 14.06%
-
NP to SH -735 -9,826 -3,072 -3,257 -1,898 -2,246 1,243 -
-
Tax Rate - - - - - - - -
Total Cost 2,877 25,320 13,101 8,657 4,722 44,233 32,317 -80.09%
-
Net Worth 36,307 37,388 45,412 45,384 48,118 48,918 52,383 -21.69%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 36,307 37,388 45,412 45,384 48,118 48,918 52,383 -21.69%
NOSH 88,554 89,021 89,043 88,989 89,107 88,942 88,785 -0.17%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -66.69% -92.09% -44.13% -94.10% -134.93% -13.24% -3.01% -
ROE -2.02% -26.28% -6.76% -7.18% -3.94% -4.59% 2.37% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.95 14.81 10.21 5.01 2.26 43.92 35.33 -85.52%
EPS -0.83 -11.03 -3.45 -3.66 -2.13 -2.52 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.42 0.51 0.51 0.54 0.55 0.59 -21.56%
Adjusted Per Share Value based on latest NOSH - 88,837
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.94 14.80 10.21 5.01 2.26 43.86 35.23 -85.55%
EPS -0.83 -11.03 -3.45 -3.66 -2.13 -2.52 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4077 0.4199 0.51 0.5096 0.5403 0.5493 0.5882 -21.69%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.45 0.40 0.37 0.55 0.58 0.80 0.86 -
P/RPS 23.09 2.70 3.62 10.97 25.71 1.82 2.43 349.23%
P/EPS -54.22 -3.62 -10.72 -15.03 -27.23 -31.68 61.43 -
EY -1.84 -27.59 -9.32 -6.65 -3.67 -3.16 1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.95 0.73 1.08 1.07 1.45 1.46 -17.21%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 14/04/10 25/11/09 19/08/09 04/05/09 27/02/09 24/11/08 -
Price 0.40 0.48 0.40 0.46 0.59 0.69 0.82 -
P/RPS 20.52 3.24 3.92 9.18 26.16 1.57 2.32 328.25%
P/EPS -48.19 -4.35 -11.59 -12.57 -27.70 -27.32 58.57 -
EY -2.07 -23.00 -8.63 -7.96 -3.61 -3.66 1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.14 0.78 0.90 1.09 1.25 1.39 -20.80%

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