[TIMWELL] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
06-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.14%
YoY- -294.32%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 13,181 39,062 41,436 49,869 36,394 35,452 34,956 -14.99%
PBT -13,434 -4,193 -7,522 -32,174 -9,588 -1,002 -4,705 19.08%
Tax 1,295 -978 -654 -3,448 -110 -2,104 -1,245 -
NP -12,139 -5,171 -8,176 -35,622 -9,698 -3,106 -5,950 12.60%
-
NP to SH -9,826 -2,246 -4,147 -33,616 -8,525 -3,106 -5,950 8.71%
-
Tax Rate - - - - - - - -
Total Cost 25,320 44,233 49,612 85,491 46,092 38,558 40,906 -7.67%
-
Net Worth 37,388 48,918 40,289 33,475 58,262 59,901 53,192 -5.70%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 37,388 48,918 40,289 33,475 58,262 59,901 53,192 -5.70%
NOSH 89,021 88,942 69,463 65,637 60,689 54,955 48,800 10.52%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -92.09% -13.24% -19.73% -71.43% -26.65% -8.76% -17.02% -
ROE -26.28% -4.59% -10.29% -100.42% -14.63% -5.19% -11.19% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 14.81 43.92 59.65 75.98 59.97 64.51 71.63 -23.08%
EPS -11.03 -2.52 -5.97 -51.21 -14.04 -5.65 -11.95 -1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.55 0.58 0.51 0.96 1.09 1.09 -14.68%
Adjusted Per Share Value based on latest NOSH - 66,330
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 14.80 43.86 46.53 56.00 40.87 39.81 39.25 -14.99%
EPS -11.03 -2.52 -4.66 -37.75 -9.57 -3.49 -6.68 8.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4199 0.5493 0.4524 0.3759 0.6543 0.6727 0.5973 -5.69%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.40 0.80 0.80 2.17 1.70 1.94 4.28 -
P/RPS 2.70 1.82 1.34 2.86 2.83 3.01 5.98 -12.40%
P/EPS -3.62 -31.68 -13.40 -4.24 -12.10 -34.32 -35.10 -31.49%
EY -27.59 -3.16 -7.46 -23.60 -8.26 -2.91 -2.85 45.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.45 1.38 4.25 1.77 1.78 3.93 -21.05%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 14/04/10 27/02/09 27/02/08 06/02/07 28/02/06 25/02/05 27/02/04 -
Price 0.48 0.69 0.93 2.28 1.84 1.88 4.42 -
P/RPS 3.24 1.57 1.56 3.00 3.07 2.91 6.17 -10.17%
P/EPS -4.35 -27.32 -15.58 -4.45 -13.10 -33.26 -36.25 -29.74%
EY -23.00 -3.66 -6.42 -22.46 -7.63 -3.01 -2.76 42.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.25 1.60 4.47 1.92 1.72 4.06 -19.06%

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