[TIMWELL] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
14-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -19106.82%
YoY- -418.15%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,597 4,794 888 4,091 6,818 7,696 15,858 -31.76%
PBT -1,561 -600 -2,327 -20,248 -3,889 -5,760 2,801 -
Tax -188 441 4,050 1,033 0 -63 763 -
NP -1,749 -159 1,723 -19,215 -3,889 -5,823 3,564 -
-
NP to SH -1,947 469 298 -16,902 -3,262 -4,063 3,383 -
-
Tax Rate - - - - - - -27.24% -
Total Cost 3,346 4,953 -835 23,306 10,707 13,519 12,294 -19.48%
-
Net Worth 30,277 32,021 39,733 39,182 49,910 44,801 33,828 -1.82%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 30,277 32,021 39,733 39,182 49,910 44,801 33,828 -1.82%
NOSH 89,051 88,947 90,303 89,051 89,125 77,243 66,330 5.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -109.52% -3.32% 194.03% -469.69% -57.04% -75.66% 22.47% -
ROE -6.43% 1.46% 0.75% -43.14% -6.54% -9.07% 10.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.79 5.39 0.98 4.59 7.65 9.96 23.91 -35.05%
EPS -2.19 0.53 0.33 -18.98 -3.66 -5.26 5.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.36 0.44 0.44 0.56 0.58 0.51 -6.52%
Adjusted Per Share Value based on latest NOSH - 89,051
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.79 5.38 1.00 4.59 7.66 8.64 17.81 -31.78%
EPS -2.19 0.53 0.33 -18.98 -3.66 -4.56 3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.3596 0.4462 0.44 0.5605 0.5031 0.3799 -1.83%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.80 0.85 0.51 0.40 0.80 0.80 2.17 -
P/RPS 44.61 15.77 51.86 8.71 10.46 8.03 9.08 30.35%
P/EPS -36.59 161.21 154.55 -2.11 -21.86 -15.21 42.55 -
EY -2.73 0.62 0.65 -47.45 -4.58 -6.58 2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.36 1.16 0.91 1.43 1.38 4.25 -9.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 14/04/10 27/02/09 27/02/08 06/02/07 -
Price 0.725 0.85 0.45 0.48 0.69 0.93 2.28 -
P/RPS 40.43 15.77 45.76 10.45 9.02 9.33 9.54 27.18%
P/EPS -33.16 161.21 136.36 -2.53 -18.85 -17.68 44.70 -
EY -3.02 0.62 0.73 -39.54 -5.30 -5.66 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.36 1.02 1.09 1.23 1.60 4.47 -11.61%

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