[TIMWELL] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -45.51%
YoY- -39.93%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 21,693 3,169 14,861 18,981 38,377 60,800 33,239 -6.85%
PBT -1,070 -7,626 -24,691 -8,877 -8,283 -27,450 -22,211 -39.65%
Tax 796 4,050 1,033 -585 -188 -3,496 -27 -
NP -274 -3,576 -23,658 -9,462 -8,471 -30,946 -22,238 -51.90%
-
NP to SH 1,498 -3,885 -20,515 -6,462 -4,618 -29,345 -18,749 -
-
Tax Rate - - - - - - - -
Total Cost 21,967 6,745 38,519 28,443 46,848 91,746 55,477 -14.29%
-
Net Worth 32,948 36,553 33,847 45,306 53,571 36,136 65,048 -10.70%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 32,948 36,553 33,847 45,306 53,571 36,136 65,048 -10.70%
NOSH 89,051 89,153 89,073 88,837 89,285 66,918 66,375 5.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -1.26% -112.84% -159.20% -49.85% -22.07% -50.90% -66.90% -
ROE 4.55% -10.63% -60.61% -14.26% -8.62% -81.21% -28.82% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.36 3.55 16.68 21.37 42.98 90.86 50.08 -11.30%
EPS 1.68 -4.36 -23.03 -7.27 -5.17 -43.85 -28.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.41 0.38 0.51 0.60 0.54 0.98 -14.97%
Adjusted Per Share Value based on latest NOSH - 88,837
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.36 3.56 16.69 21.31 43.10 68.28 37.33 -6.86%
EPS 1.68 -4.36 -23.04 -7.26 -5.19 -32.95 -21.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.4105 0.3801 0.5088 0.6016 0.4058 0.7305 -10.70%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.83 0.50 0.47 0.55 1.04 1.34 1.79 -
P/RPS 3.41 14.07 2.82 2.57 2.42 1.47 3.57 -0.76%
P/EPS 49.34 -11.47 -2.04 -7.56 -20.11 -3.06 -6.34 -
EY 2.03 -8.72 -49.00 -13.23 -4.97 -32.73 -15.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.22 1.24 1.08 1.73 2.48 1.83 3.42%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 24/08/11 18/08/10 19/08/09 28/08/08 15/08/07 28/08/06 -
Price 0.80 0.56 0.61 0.46 0.99 1.10 1.79 -
P/RPS 3.28 15.75 3.66 2.15 2.30 1.21 3.57 -1.40%
P/EPS 47.56 -12.85 -2.65 -6.32 -19.14 -2.51 -6.34 -
EY 2.10 -7.78 -37.76 -15.81 -5.22 -39.87 -15.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.37 1.61 0.90 1.65 2.04 1.83 2.79%

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