[TIMWELL] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 37.12%
YoY- -347.14%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 31,942 5,344 9,928 12,120 41,829 44,986 45,348 -5.66%
PBT 1,102 -5,225 -9,022 -5,129 -458 -2,349 -46,633 -
Tax 0 0 0 -218 -801 -788 -5,614 -
NP 1,102 -5,225 -9,022 -5,348 -1,260 -3,137 -52,248 -
-
NP to SH 2,569 -3,637 -7,405 -4,096 1,657 -110 -49,332 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 30,840 10,569 18,950 17,468 43,089 48,123 97,596 -17.45%
-
Net Worth 33,839 36,551 32,042 45,412 52,383 35,274 29,431 2.35%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 33,839 36,551 32,042 45,412 52,383 35,274 29,431 2.35%
NOSH 89,051 89,150 89,006 89,043 88,785 69,166 65,403 5.27%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.45% -97.78% -90.88% -44.13% -3.01% -6.97% -115.22% -
ROE 7.59% -9.95% -23.11% -9.02% 3.16% -0.31% -167.61% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 35.87 5.99 11.15 13.61 47.11 65.04 69.34 -10.39%
EPS 2.88 -4.08 -8.32 -4.60 1.87 -0.16 -75.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.41 0.36 0.51 0.59 0.51 0.45 -2.77%
Adjusted Per Share Value based on latest NOSH - 87,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 35.87 6.00 11.15 13.61 46.97 50.52 50.92 -5.66%
EPS 2.88 -4.08 -8.32 -4.60 1.86 -0.12 -55.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.4105 0.3598 0.51 0.5882 0.3961 0.3305 2.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.76 0.51 0.50 0.37 0.86 1.27 1.79 -
P/RPS 2.12 8.51 4.48 2.72 1.83 1.95 2.58 -3.21%
P/EPS 26.34 -12.50 -6.01 -8.04 46.07 -793.75 -2.37 -
EY 3.80 -8.00 -16.64 -12.43 2.17 -0.13 -42.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.24 1.39 0.73 1.46 2.49 3.98 -10.82%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 23/11/11 30/11/10 25/11/09 24/11/08 28/11/07 30/11/06 -
Price 0.80 1.05 0.70 0.40 0.82 0.91 2.13 -
P/RPS 2.23 17.52 6.28 2.94 1.74 1.40 3.07 -5.18%
P/EPS 27.73 -25.74 -8.41 -8.70 43.93 -568.75 -2.82 -
EY 3.61 -3.89 -11.89 -11.50 2.28 -0.18 -35.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.56 1.94 0.78 1.39 1.78 4.73 -12.57%

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