[TIMWELL] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 30.27%
YoY- -126.2%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,234 13,426 17,287 11,285 9,724 7,291 10,788 -23.06%
PBT -1,732 326 604 -2,024 8,867 -1,050 93 -
Tax 0 -139 -302 -112 -5,103 0 0 -
NP -1,732 187 302 -2,136 3,764 -1,050 93 -
-
NP to SH -1,146 875 1,151 -986 3,764 -1,050 93 -
-
Tax Rate - 42.64% 50.00% - 57.55% - 0.00% -
Total Cost 3,966 13,239 16,985 13,421 5,960 8,341 10,695 -15.22%
-
Net Worth 45,306 53,571 36,136 65,048 71,637 57,722 55,335 -3.27%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 45,306 53,571 36,136 65,048 71,637 57,722 55,335 -3.27%
NOSH 88,837 89,285 66,918 66,375 60,709 54,973 46,499 11.38%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -77.53% 1.39% 1.75% -18.93% 38.71% -14.40% 0.86% -
ROE -2.53% 1.63% 3.19% -1.52% 5.25% -1.82% 0.17% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.51 15.04 25.83 17.00 16.02 13.26 23.20 -30.94%
EPS -1.29 0.98 1.72 -1.49 6.20 -1.91 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.60 0.54 0.98 1.18 1.05 1.19 -13.15%
Adjusted Per Share Value based on latest NOSH - 66,375
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.51 15.08 19.41 12.67 10.92 8.19 12.11 -23.05%
EPS -1.29 0.98 1.29 -1.11 4.23 -1.18 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5088 0.6016 0.4058 0.7305 0.8045 0.6482 0.6214 -3.27%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.55 1.04 1.34 1.79 1.82 1.76 1.03 -
P/RPS 21.87 6.92 5.19 10.53 11.36 13.27 4.44 30.40%
P/EPS -42.64 106.12 77.91 -120.50 29.35 -92.15 515.00 -
EY -2.35 0.94 1.28 -0.83 3.41 -1.09 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.73 2.48 1.83 1.54 1.68 0.87 3.66%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 28/08/08 15/08/07 28/08/06 25/08/05 27/08/04 29/08/03 -
Price 0.46 0.99 1.10 1.79 1.79 2.12 1.20 -
P/RPS 18.29 6.58 4.26 10.53 11.18 15.98 5.17 23.41%
P/EPS -35.66 101.02 63.95 -120.50 28.87 -110.99 600.00 -
EY -2.80 0.99 1.56 -0.83 3.46 -0.90 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.65 2.04 1.83 1.52 2.02 1.01 -1.90%

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