[TIMECOM] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ-0.0%
YoY- 25.58%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 CAGR
Revenue 307,029 311,242 318,584 335,395 335,395 346,498 353,298 -10.60%
PBT -147,154 -144,844 -158,508 -177,076 -177,076 -166,244 -164,414 -8.47%
Tax -485 -534 -460 -706 -706 -685 -654 -21.24%
NP -147,640 -145,378 -158,968 -177,782 -177,782 -166,929 -165,068 -8.52%
-
NP to SH -147,640 -145,378 -158,968 -177,782 -177,782 -166,929 -165,068 -8.52%
-
Tax Rate - - - - - - - -
Total Cost 454,669 456,620 477,552 513,177 513,177 513,427 518,366 -9.94%
-
Net Worth 2,022,465 2,055,344 2,061,616 2,158,781 0 2,222,885 2,200,906 -6.53%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 CAGR
Net Worth 2,022,465 2,055,344 2,061,616 2,158,781 0 2,222,885 2,200,906 -6.53%
NOSH 2,528,082 2,506,517 2,483,874 2,539,742 2,532,507 2,555,040 2,501,030 0.86%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 CAGR
NP Margin -48.09% -46.71% -49.90% -53.01% -53.01% -48.18% -46.72% -
ROE -7.30% -7.07% -7.71% -8.24% 0.00% -7.51% -7.50% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 CAGR
RPS 12.14 12.42 12.83 13.21 13.24 13.56 14.13 -11.41%
EPS -5.84 -5.80 -6.40 -7.00 -7.02 -6.53 -6.60 -9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.83 0.85 0.00 0.87 0.88 -7.32%
Adjusted Per Share Value based on latest NOSH - 2,504,047
30/09/07 30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 CAGR
RPS 16.61 16.83 17.23 18.14 18.14 18.74 19.11 -10.59%
EPS -7.99 -7.86 -8.60 -9.62 -9.62 -9.03 -8.93 -8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0939 1.1117 1.1151 1.1677 0.00 1.2023 1.1904 -6.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 29/09/06 30/06/06 -
Price 4.70 4.15 4.07 3.70 3.22 3.22 3.30 -
P/RPS 38.70 33.42 31.73 28.02 24.31 23.74 23.36 49.65%
P/EPS -80.48 -71.55 -63.59 -52.86 -45.87 -49.29 -50.00 46.25%
EY -1.24 -1.40 -1.57 -1.89 -2.18 -2.03 -2.00 -31.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 5.06 4.90 4.35 0.00 3.70 3.75 43.03%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 CAGR
Date 23/11/07 20/08/07 29/05/07 22/02/07 - 13/11/06 21/08/06 -
Price 4.10 5.25 3.72 4.60 0.00 3.80 3.50 -
P/RPS 33.76 42.28 29.00 34.83 0.00 28.02 24.78 28.01%
P/EPS -70.21 -90.52 -58.13 -65.71 0.00 -58.16 -53.03 25.12%
EY -1.42 -1.10 -1.72 -1.52 0.00 -1.72 -1.89 -20.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.13 6.40 4.48 5.41 0.00 4.37 3.98 22.47%

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