[TIMWELL] QoQ TTM Result on 31-Dec-2007 [#4]

Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -225.7%
YoY- 87.66%
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 39,057 38,377 42,238 41,435 49,597 60,800 54,798 -20.15%
PBT -6,104 -8,283 -8,005 -7,523 1,038 -27,450 -30,078 -65.36%
Tax -664 -188 -351 -654 172 -3,496 -3,306 -65.60%
NP -6,768 -8,471 -8,356 -8,177 1,210 -30,946 -33,384 -65.38%
-
NP to SH -2,820 -4,618 -4,342 -4,147 3,299 -29,345 -31,482 -79.89%
-
Tax Rate - - - - -16.57% - - -
Total Cost 45,825 46,848 50,594 49,612 48,387 91,746 88,182 -35.28%
-
Net Worth 51,133 53,571 52,399 44,801 34,011 36,136 34,618 29.60%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 51,133 53,571 52,399 44,801 34,011 36,136 34,618 29.60%
NOSH 86,666 89,285 88,813 77,243 66,689 66,918 66,574 19.16%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -17.33% -22.07% -19.78% -19.73% 2.44% -50.90% -60.92% -
ROE -5.51% -8.62% -8.29% -9.26% 9.70% -81.21% -90.94% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 45.07 42.98 47.56 53.64 74.37 90.86 82.31 -32.99%
EPS -3.25 -5.17 -4.89 -5.37 4.95 -43.85 -47.29 -83.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.59 0.58 0.51 0.54 0.52 8.75%
Adjusted Per Share Value based on latest NOSH - 77,243
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 43.86 43.10 47.43 46.53 55.70 68.28 61.54 -20.16%
EPS -3.17 -5.19 -4.88 -4.66 3.70 -32.95 -35.35 -79.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5742 0.6016 0.5884 0.5031 0.3819 0.4058 0.3887 29.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.86 1.04 0.98 0.80 1.27 1.34 1.60 -
P/RPS 1.91 2.42 2.06 1.49 1.71 1.47 1.94 -1.03%
P/EPS -26.43 -20.11 -20.05 -14.90 25.67 -3.06 -3.38 292.48%
EY -3.78 -4.97 -4.99 -6.71 3.90 -32.73 -29.56 -74.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.73 1.66 1.38 2.49 2.48 3.08 -39.12%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 28/08/08 05/05/08 27/02/08 28/11/07 15/08/07 04/05/07 -
Price 0.82 0.99 1.10 0.93 0.91 1.10 1.41 -
P/RPS 1.82 2.30 2.31 1.73 1.22 1.21 1.71 4.23%
P/EPS -25.20 -19.14 -22.50 -17.32 18.40 -2.51 -2.98 313.46%
EY -3.97 -5.22 -4.44 -5.77 5.44 -39.87 -33.54 -75.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.65 1.86 1.60 1.78 2.04 2.71 -35.84%

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