[TIMECOM] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -137.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 920,081 898,150 915,996 957,340 949,753 925,434 231,862 150.43%
PBT -145,222 -135,448 -54,636 -42,334 115,918 100,860 16,590 -
Tax -553 135,448 54,636 -898 -794 -1,084 -352 35.10%
NP -145,776 0 0 -43,232 115,124 99,776 16,238 -
-
NP to SH -145,776 -136,358 -56,072 -43,232 115,124 99,776 16,238 -
-
Tax Rate - - - - 0.68% 1.07% 2.12% -
Total Cost 1,065,857 898,150 915,996 1,000,572 834,629 825,658 215,624 189.89%
-
Net Worth 4,220,723 4,242,248 3,971,766 4,323,199 4,835,208 4,864,080 5,250,286 -13.53%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 4,220,723 4,242,248 3,971,766 4,323,199 4,835,208 4,864,080 5,250,286 -13.53%
NOSH 2,542,604 2,525,148 2,336,333 2,543,058 2,466,942 2,494,400 2,706,333 -4.07%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -15.84% 0.00% 0.00% -4.52% 12.12% 10.78% 7.00% -
ROE -3.45% -3.21% -1.41% -1.00% 2.38% 2.05% 0.31% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 36.19 35.57 39.21 37.65 38.50 37.10 8.57 161.03%
EPS -5.73 -5.40 -2.40 -1.70 4.67 4.00 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.68 1.70 1.70 1.96 1.95 1.94 -9.86%
Adjusted Per Share Value based on latest NOSH - 2,491,827
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 49.84 48.65 49.62 51.86 51.45 50.13 12.56 150.43%
EPS -7.90 -7.39 -3.04 -2.34 6.24 5.40 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2863 2.298 2.1515 2.3418 2.6192 2.6348 2.844 -13.53%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 7.00 10.30 11.85 12.00 10.85 10.00 10.40 -
P/RPS 19.34 28.96 30.22 31.88 28.18 26.95 121.39 -70.57%
P/EPS -122.09 -190.74 -493.75 -705.88 232.50 250.00 1,733.33 -
EY -0.82 -0.52 -0.20 -0.14 0.43 0.40 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.22 6.13 6.97 7.06 5.54 5.13 5.36 -14.72%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 30/08/02 31/05/02 28/02/02 26/11/01 24/08/01 24/05/01 -
Price 6.95 9.50 11.85 11.40 12.50 13.10 11.00 -
P/RPS 19.21 26.71 30.22 30.28 32.47 35.31 128.39 -71.78%
P/EPS -121.22 -175.93 -493.75 -670.59 267.86 327.50 1,833.33 -
EY -0.82 -0.57 -0.20 -0.15 0.37 0.31 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.19 5.65 6.97 6.71 6.38 6.72 5.67 -18.24%

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