[TIMWELL] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 70.08%
YoY- 61.28%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 4,980 12,092 1,004 6,904 8,040 40,064 36,852 -28.34%
PBT -5,476 -1,136 -7,508 -4,604 -9,992 352 2,280 -
Tax 324 1,420 0 0 -856 -364 -1,576 -
NP -5,152 284 -7,508 -4,604 -10,848 -12 704 -
-
NP to SH -4,828 1,704 -6,044 -2,940 -7,592 2,096 2,876 -
-
Tax Rate - - - - - 103.41% 69.12% -
Total Cost 10,132 11,808 8,512 11,508 18,888 40,076 36,148 -19.08%
-
Net Worth 29,296 32,837 37,330 36,307 48,118 52,399 34,618 -2.74%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 29,296 32,837 37,330 36,307 48,118 52,399 34,618 -2.74%
NOSH 89,051 88,750 88,882 88,554 89,107 88,813 66,574 4.96%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -103.45% 2.35% -747.81% -66.69% -134.93% -0.03% 1.91% -
ROE -16.48% 5.19% -16.19% -8.10% -15.78% 4.00% 8.31% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.61 13.62 1.13 7.80 9.02 45.11 55.35 -31.69%
EPS -5.44 1.92 -6.80 -3.32 -8.52 2.36 4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3301 0.37 0.42 0.41 0.54 0.59 0.52 -7.28%
Adjusted Per Share Value based on latest NOSH - 88,554
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.61 13.58 1.13 7.75 9.03 44.99 41.38 -28.30%
EPS -5.44 1.91 -6.79 -3.30 -8.53 2.35 3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3301 0.3687 0.4192 0.4077 0.5403 0.5884 0.3887 -2.68%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.625 0.85 0.60 0.45 0.58 0.98 1.60 -
P/RPS 11.14 6.24 53.12 5.77 6.43 2.17 2.89 25.19%
P/EPS -11.49 44.27 -8.82 -13.55 -6.81 41.53 37.04 -
EY -8.70 2.26 -11.33 -7.38 -14.69 2.41 2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.30 1.43 1.10 1.07 1.66 3.08 -7.80%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/04/12 19/04/11 27/05/10 04/05/09 05/05/08 04/05/07 -
Price 0.66 0.94 0.52 0.40 0.59 1.10 1.41 -
P/RPS 11.76 6.90 46.03 5.13 6.54 2.44 2.55 28.98%
P/EPS -12.13 48.96 -7.65 -12.05 -6.92 46.61 32.64 -
EY -8.24 2.04 -13.08 -8.30 -14.44 2.15 3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.54 1.24 0.98 1.09 1.86 2.71 -4.93%

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