[TIMWELL] YoY Annualized Quarter 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- 27.82%
YoY- 140.77%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 21,096 15,032 10,528 27,302 1,520 11,848 8,920 15.41%
PBT -634 370 -3,674 752 -6,862 -8,732 -8,066 -34.53%
Tax 0 0 0 0 0 0 -328 -
NP -634 370 -3,674 752 -6,862 -8,732 -8,394 -34.97%
-
NP to SH -288 836 -3,378 2,178 -5,342 -1,470 -6,514 -40.52%
-
Tax Rate - 0.00% - 0.00% - - - -
Total Cost 21,730 14,662 14,202 26,550 8,382 20,580 17,314 3.85%
-
Net Worth 33,830 33,670 28,914 32,948 36,503 33,881 45,384 -4.77%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 33,830 33,670 28,914 32,948 36,503 33,881 45,384 -4.77%
NOSH 89,051 89,051 89,051 89,051 89,033 89,162 88,989 0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -3.01% 2.46% -34.90% 2.75% -451.45% -73.70% -94.10% -
ROE -0.85% 2.48% -11.68% 6.61% -14.63% -4.34% -14.35% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 23.69 16.88 11.82 30.66 1.71 13.29 10.02 15.41%
EPS -0.32 0.94 -3.80 2.44 -6.00 -1.66 -7.32 -40.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3799 0.3781 0.3247 0.37 0.41 0.38 0.51 -4.78%
Adjusted Per Share Value based on latest NOSH - 89,051
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 23.69 16.88 11.82 30.66 1.71 13.30 10.02 15.41%
EPS -0.32 0.94 -3.80 2.44 -6.00 -1.65 -7.31 -40.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3799 0.3781 0.3247 0.37 0.4099 0.3805 0.5096 -4.77%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.75 0.90 0.52 0.83 0.50 0.47 0.55 -
P/RPS 3.17 5.33 4.40 2.71 29.29 3.54 5.49 -8.74%
P/EPS -231.90 95.87 -13.71 33.94 -8.33 -28.51 -7.51 77.07%
EY -0.43 1.04 -7.29 2.95 -12.00 -3.51 -13.31 -43.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.38 1.60 2.24 1.22 1.24 1.08 10.53%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 27/08/14 21/08/13 15/08/12 24/08/11 18/08/10 19/08/09 -
Price 0.68 0.79 0.50 0.80 0.56 0.61 0.46 -
P/RPS 2.87 4.68 4.23 2.61 32.80 4.59 4.59 -7.52%
P/EPS -210.26 84.15 -13.18 32.71 -9.33 -37.00 -6.28 79.48%
EY -0.48 1.19 -7.59 3.06 -10.71 -2.70 -15.91 -44.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.09 1.54 2.16 1.37 1.61 0.90 12.13%

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