[TIMWELL] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 29.51%
YoY- -1907.81%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 18,724 9,000 35,452 25,286 12,846 5,555 34,956 -34.06%
PBT 9,432 565 -1,002 -1,285 -1,823 -774 -4,705 -
Tax -3,851 1,252 -2,104 0 0 0 -1,245 112.43%
NP 5,581 1,817 -3,106 -1,285 -1,823 -774 -5,950 -
-
NP to SH 5,581 1,817 -3,106 -1,285 -1,823 -774 -5,950 -
-
Tax Rate 40.83% -221.59% - - - - - -
Total Cost 13,143 7,183 38,558 26,571 14,669 6,329 40,906 -53.12%
-
Net Worth 71,660 68,061 59,901 58,209 57,655 64,863 53,192 22.00%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 71,660 68,061 59,901 58,209 57,655 64,863 53,192 22.00%
NOSH 60,729 60,769 54,955 54,914 54,909 54,507 48,800 15.71%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 29.81% 20.19% -8.76% -5.08% -14.19% -13.93% -17.02% -
ROE 7.79% 2.67% -5.19% -2.21% -3.16% -1.19% -11.19% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.83 14.81 64.51 46.05 23.39 10.19 71.63 -43.02%
EPS 9.19 2.99 -5.65 -2.34 -3.32 -1.42 -11.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.12 1.09 1.06 1.05 1.19 1.09 5.43%
Adjusted Per Share Value based on latest NOSH - 54,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.11 10.15 39.97 28.51 14.48 6.26 39.41 -34.06%
EPS 6.29 2.05 -3.50 -1.45 -2.06 -0.87 -6.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8079 0.7674 0.6754 0.6563 0.65 0.7313 0.5997 22.00%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.82 1.81 1.94 1.77 1.76 1.97 4.28 -
P/RPS 5.90 12.22 3.01 3.84 7.52 19.33 5.98 -0.89%
P/EPS 19.80 60.54 -34.32 -75.64 -53.01 -138.73 -35.10 -
EY 5.05 1.65 -2.91 -1.32 -1.89 -0.72 -2.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.62 1.78 1.67 1.68 1.66 3.93 -46.48%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 09/06/05 25/02/05 29/11/04 27/08/04 26/05/04 27/02/04 -
Price 1.79 1.74 1.88 1.87 2.12 1.77 4.42 -
P/RPS 5.81 11.75 2.91 4.06 9.06 17.37 6.17 -3.93%
P/EPS 19.48 58.19 -33.26 -79.91 -63.86 -124.65 -36.25 -
EY 5.13 1.72 -3.01 -1.25 -1.57 -0.80 -2.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.55 1.72 1.76 2.02 1.49 4.06 -48.08%

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