[TIMWELL] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Announcement Date
13-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -73.36%
YoY- 33.34%
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 15,387 4,600 29,835 20,037 13,343 6,592 49,590 -54.26%
PBT -1,404 -1,497 -12,646 -4,634 -2,673 -1,735 -9,932 -72.96%
Tax 0 0 1,733 0 2,673 1,735 9,932 -
NP -1,404 -1,497 -10,913 -4,634 0 0 0 -
-
NP to SH -1,404 -1,497 -10,913 -4,634 -2,673 -1,735 -7,822 -68.27%
-
Tax Rate - - - - - - - -
Total Cost 16,791 6,097 40,748 24,671 13,343 6,592 49,590 -51.51%
-
Net Worth 56,254 60,446 54,446 63,917 64,869 57,566 59,584 -3.77%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 56,254 60,446 54,446 63,917 64,869 57,566 59,584 -3.77%
NOSH 47,272 47,223 44,628 46,997 46,006 39,976 39,989 11.83%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -9.12% -32.54% -36.58% -23.13% 0.00% 0.00% 0.00% -
ROE -2.50% -2.48% -20.04% -7.25% -4.12% -3.01% -13.13% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 32.55 9.74 66.85 42.63 29.00 16.49 124.01 -59.10%
EPS -2.97 -3.17 -24.45 -9.86 -5.81 -4.34 -19.56 -71.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.28 1.22 1.36 1.41 1.44 1.49 -13.95%
Adjusted Per Share Value based on latest NOSH - 47,026
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 17.28 5.17 33.50 22.50 14.98 7.40 55.69 -54.26%
EPS -1.58 -1.68 -12.25 -5.20 -3.00 -1.95 -8.78 -68.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6317 0.6788 0.6114 0.7178 0.7285 0.6464 0.6691 -3.77%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.03 0.90 1.00 1.05 1.10 1.08 1.10 -
P/RPS 3.16 9.24 1.50 2.46 3.79 6.55 0.89 133.27%
P/EPS -34.68 -28.39 -4.09 -10.65 -18.93 -24.88 -5.62 237.55%
EY -2.88 -3.52 -24.45 -9.39 -5.28 -4.02 -17.78 -70.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.70 0.82 0.77 0.78 0.75 0.74 11.42%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 28/05/03 28/02/03 13/01/03 29/08/02 20/05/02 28/02/02 -
Price 1.20 0.84 0.96 1.00 1.10 1.14 1.09 -
P/RPS 3.69 8.62 1.44 2.35 3.79 6.91 0.88 160.71%
P/EPS -40.40 -26.50 -3.93 -10.14 -18.93 -26.27 -5.57 276.06%
EY -2.48 -3.77 -25.47 -9.86 -5.28 -3.81 -17.94 -73.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.66 0.79 0.74 0.78 0.79 0.73 24.23%

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