[TIMWELL] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 38.01%
YoY- -383.33%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 5,341 6,110 4,296 1,245 1,597 10,306 10,628 -36.71%
PBT 4,468 -659 -548 -1,369 -1,561 447 304 497.08%
Tax 121 0 0 81 -188 0 0 -
NP 4,589 -659 -548 -1,288 -1,749 447 304 507.78%
-
NP to SH 5,211 -601 -481 -1,207 -1,947 835 661 294.62%
-
Tax Rate -2.71% - - - - 0.00% 0.00% -
Total Cost 752 6,769 4,844 2,533 3,346 9,859 10,324 -82.47%
-
Net Worth 33,546 28,344 28,914 29,296 30,277 33,839 32,948 1.20%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 33,546 28,344 28,914 29,296 30,277 33,839 32,948 1.20%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 85.92% -10.79% -12.76% -103.45% -109.52% 4.34% 2.86% -
ROE 15.53% -2.12% -1.66% -4.12% -6.43% 2.47% 2.01% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.00 6.86 4.82 1.40 1.79 11.57 11.93 -36.67%
EPS 5.85 -0.67 -0.54 -1.36 -2.19 0.94 0.74 295.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3766 0.3183 0.3247 0.3301 0.34 0.38 0.37 1.18%
Adjusted Per Share Value based on latest NOSH - 89,051
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.00 6.86 4.82 1.40 1.79 11.57 11.93 -36.67%
EPS 5.85 -0.67 -0.54 -1.36 -2.19 0.94 0.74 295.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3766 0.3183 0.3247 0.3301 0.34 0.38 0.37 1.18%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.60 0.54 0.52 0.625 0.80 0.76 0.83 -
P/RPS 10.01 7.87 10.78 44.55 44.61 6.57 6.95 27.45%
P/EPS 23.09 -80.01 -96.27 -45.96 -36.59 81.05 111.82 -64.96%
EY 4.33 -1.25 -1.04 -2.18 -2.73 1.23 0.89 186.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.70 1.60 1.89 2.35 2.00 2.24 -20.37%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 22/11/13 21/08/13 30/05/13 28/02/13 29/11/12 15/08/12 -
Price 0.65 0.52 0.50 0.66 0.725 0.80 0.80 -
P/RPS 10.84 7.58 10.36 47.05 40.43 6.91 6.70 37.69%
P/EPS 25.01 -77.05 -92.57 -48.53 -33.16 85.32 107.78 -62.13%
EY 4.00 -1.30 -1.08 -2.06 -3.02 1.17 0.93 163.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.63 1.54 2.00 2.13 2.11 2.16 -13.72%

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