[TIMWELL] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 565.22%
YoY- 138.56%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 23,776 25,554 28,751 21,693 11,573 8,801 4,895 186.53%
PBT -2,179 -1,094 -133 -1,070 -2,926 -4,519 -6,246 -50.41%
Tax -107 167 796 796 796 441 4,050 -
NP -2,286 -927 663 -274 -2,130 -4,078 -2,196 2.71%
-
NP to SH -1,658 -25 2,391 1,498 -322 -2,259 -2,430 -22.47%
-
Tax Rate - - - - - - - -
Total Cost 26,062 26,481 28,088 21,967 13,703 12,879 7,091 137.97%
-
Net Worth 29,395 30,227 33,839 32,948 32,837 32,021 33,971 -9.18%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 29,395 30,227 33,839 32,948 32,837 32,021 33,971 -9.18%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 82,857 4.91%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -9.61% -3.63% 2.31% -1.26% -18.40% -46.34% -44.86% -
ROE -5.64% -0.08% 7.07% 4.55% -0.98% -7.05% -7.15% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 26.70 28.74 32.29 24.36 13.04 9.89 5.91 173.03%
EPS -1.86 -0.03 2.68 1.68 -0.36 -2.54 -2.93 -26.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3301 0.34 0.38 0.37 0.37 0.36 0.41 -13.44%
Adjusted Per Share Value based on latest NOSH - 89,051
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 26.70 28.70 32.29 24.36 13.00 9.88 5.50 186.42%
EPS -1.86 -0.03 2.68 1.68 -0.36 -2.54 -2.73 -22.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3301 0.3394 0.38 0.37 0.3687 0.3596 0.3815 -9.18%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.625 0.80 0.76 0.83 0.85 0.85 0.51 -
P/RPS 2.34 2.78 2.35 3.41 6.52 8.59 8.63 -58.07%
P/EPS -33.57 -2,844.93 28.31 49.34 -234.28 -33.47 -17.39 54.97%
EY -2.98 -0.04 3.53 2.03 -0.43 -2.99 -5.75 -35.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.35 2.00 2.24 2.30 2.36 1.24 32.40%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 29/11/12 15/08/12 30/04/12 28/02/12 23/11/11 -
Price 0.66 0.725 0.80 0.80 0.94 0.85 1.05 -
P/RPS 2.47 2.52 2.48 3.28 7.21 8.59 17.77 -73.13%
P/EPS -35.45 -2,578.22 29.80 47.56 -259.08 -33.47 -35.80 -0.65%
EY -2.82 -0.04 3.36 2.10 -0.39 -2.99 -2.79 0.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.13 2.11 2.16 2.54 2.36 2.56 -15.16%

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