[TIMECOM] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.56%
YoY- 11.56%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 01/10/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 264,164 301,061 301,061 307,029 311,242 318,584 335,395 -17.39%
PBT -223,908 -160,903 -160,903 -147,154 -144,844 -158,508 -177,076 20.66%
Tax -420 230 230 -485 -534 -460 -706 -34.01%
NP -224,328 -160,673 -160,673 -147,640 -145,378 -158,968 -177,782 20.45%
-
NP to SH -224,328 -160,673 -160,673 -147,640 -145,378 -158,968 -177,782 20.45%
-
Tax Rate - - - - - - - -
Total Cost 488,492 461,734 461,734 454,669 456,620 477,552 513,177 -3.86%
-
Net Worth 1,919,924 1,973,621 1,973,621 2,022,465 2,055,344 2,061,616 2,158,781 -8.95%
Dividend
31/03/08 31/12/07 01/10/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 01/10/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,919,924 1,973,621 1,973,621 2,022,465 2,055,344 2,061,616 2,158,781 -8.95%
NOSH 2,526,216 2,530,283 2,530,283 2,528,082 2,506,517 2,483,874 2,539,742 -0.42%
Ratio Analysis
31/03/08 31/12/07 01/10/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -84.92% -53.37% -53.37% -48.09% -46.71% -49.90% -53.01% -
ROE -11.68% -8.14% -8.14% -7.30% -7.07% -7.71% -8.24% -
Per Share
31/03/08 31/12/07 01/10/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.46 11.90 11.90 12.14 12.42 12.83 13.21 -17.04%
EPS -8.88 -6.35 -6.35 -5.84 -5.80 -6.40 -7.00 20.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.78 0.78 0.80 0.82 0.83 0.85 -8.56%
Adjusted Per Share Value based on latest NOSH - 2,536,066
31/03/08 31/12/07 01/10/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.29 16.28 16.28 16.61 16.83 17.23 18.14 -17.38%
EPS -12.13 -8.69 -8.69 -7.99 -7.86 -8.60 -9.62 20.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0385 1.0675 1.0675 1.0939 1.1117 1.1151 1.1677 -8.95%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 01/10/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 31/03/08 31/12/07 01/10/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.60 3.78 4.70 4.70 4.15 4.07 3.70 -
P/RPS 24.86 31.77 39.50 38.70 33.42 31.73 28.02 -9.13%
P/EPS -29.28 -59.53 -74.02 -80.48 -71.55 -63.59 -52.86 -37.67%
EY -3.42 -1.68 -1.35 -1.24 -1.40 -1.57 -1.89 60.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 4.85 6.03 5.87 5.06 4.90 4.35 -17.51%
Price Multiplier on Announcement Date
31/03/08 31/12/07 01/10/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/05/08 - 26/02/08 23/11/07 20/08/07 29/05/07 22/02/07 -
Price 2.12 0.00 2.85 4.10 5.25 3.72 4.60 -
P/RPS 20.27 0.00 23.95 33.76 42.28 29.00 34.83 -35.16%
P/EPS -23.87 0.00 -44.88 -70.21 -90.52 -58.13 -65.71 -55.53%
EY -4.19 0.00 -2.23 -1.42 -1.10 -1.72 -1.52 125.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 0.00 3.65 5.13 6.40 4.48 5.41 -41.14%

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