[TIMWELL] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ-0.0%
YoY- 77.43%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 251 8,334 7,446 5,924 1,726 13,181 9,090 -90.88%
PBT -1,877 -9,216 -6,767 -4,366 -1,151 -13,434 -3,847 -38.05%
Tax 0 4,054 0 0 0 1,295 -164 -
NP -1,877 -5,162 -6,767 -4,366 -1,151 -12,139 -4,011 -39.75%
-
NP to SH -1,511 -5,368 -5,554 -735 -735 -9,826 -3,072 -37.71%
-
Tax Rate - - - - - - - -
Total Cost 2,128 13,496 14,213 10,290 2,877 25,320 13,101 -70.26%
-
Net Worth 37,330 39,169 32,042 33,881 36,307 37,388 45,412 -12.25%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 37,330 39,169 32,042 33,881 36,307 37,388 45,412 -12.25%
NOSH 88,882 89,021 89,006 89,162 88,554 89,021 89,043 -0.12%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -747.81% -61.94% -90.88% -73.70% -66.69% -92.09% -44.13% -
ROE -4.05% -13.70% -17.33% -2.17% -2.02% -26.28% -6.76% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.28 9.36 8.37 6.64 1.95 14.81 10.21 -90.92%
EPS -1.70 -6.03 -6.24 -0.83 -0.83 -11.03 -3.45 -37.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.44 0.36 0.38 0.41 0.42 0.51 -12.15%
Adjusted Per Share Value based on latest NOSH - 89,073
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.28 9.36 8.36 6.65 1.94 14.80 10.21 -90.92%
EPS -1.70 -6.03 -6.24 -0.83 -0.83 -11.03 -3.45 -37.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4192 0.4399 0.3598 0.3805 0.4077 0.4199 0.51 -12.26%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.60 0.51 0.50 0.47 0.45 0.40 0.37 -
P/RPS 212.47 5.45 5.98 7.07 23.09 2.70 3.62 1414.03%
P/EPS -35.29 -8.46 -8.01 -57.02 -54.22 -3.62 -10.72 121.45%
EY -2.83 -11.82 -12.48 -1.75 -1.84 -27.59 -9.32 -54.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.16 1.39 1.24 1.10 0.95 0.73 56.62%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/04/11 28/02/11 30/11/10 18/08/10 27/05/10 14/04/10 25/11/09 -
Price 0.52 0.45 0.70 0.61 0.40 0.48 0.40 -
P/RPS 184.14 4.81 8.37 9.18 20.52 3.24 3.92 1204.94%
P/EPS -30.59 -7.46 -11.22 -74.00 -48.19 -4.35 -11.59 91.09%
EY -3.27 -13.40 -8.91 -1.35 -2.07 -23.00 -8.63 -47.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.02 1.94 1.61 0.98 1.14 0.78 36.25%

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