[TIMECOM] QoQ Cumulative Quarter Result on 01-Oct-2006 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
01-Oct-2006 [#4]
Profit Trend
QoQ- -42.0%
YoY- 25.58%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 155,621 79,646 335,395 335,395 259,874 176,649 86,968 59.32%
PBT -72,422 -39,627 -177,076 -177,076 -124,683 -82,207 -42,230 53.99%
Tax -267 -115 -706 -706 -514 -327 -170 43.52%
NP -72,689 -39,742 -177,782 -177,782 -125,197 -82,534 -42,400 53.95%
-
NP to SH -72,689 -39,742 -177,782 -177,782 -125,197 -82,534 -42,400 53.95%
-
Tax Rate - - - - - - - -
Total Cost 228,310 119,388 513,177 513,177 385,071 259,183 129,368 57.56%
-
Net Worth 2,055,344 2,061,616 2,158,781 0 2,222,885 2,200,906 2,244,705 -6.81%
Dividend
30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,055,344 2,061,616 2,158,781 0 2,222,885 2,200,906 2,244,705 -6.81%
NOSH 2,506,517 2,483,874 2,539,742 2,532,507 2,555,040 2,501,030 2,494,117 0.39%
Ratio Analysis
30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -46.71% -49.90% -53.01% -53.01% -48.18% -46.72% -48.75% -
ROE -3.54% -1.93% -8.24% 0.00% -5.63% -3.75% -1.89% -
Per Share
30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.21 3.21 13.21 13.24 10.17 7.06 3.49 58.60%
EPS -2.90 -1.60 -7.00 -7.02 -4.90 -3.30 -1.70 53.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.85 0.00 0.87 0.88 0.90 -7.18%
Adjusted Per Share Value based on latest NOSH - 2,528,125
30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.43 4.31 18.17 18.17 14.08 9.57 4.71 59.35%
EPS -3.94 -2.15 -9.63 -9.63 -6.78 -4.47 -2.30 53.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1134 1.1168 1.1694 0.00 1.2041 1.1922 1.2159 -6.80%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 29/09/06 30/06/06 31/03/06 -
Price 4.15 4.07 3.70 3.22 3.22 3.30 3.28 -
P/RPS 66.84 126.93 28.02 24.31 31.66 46.72 94.07 -23.93%
P/EPS -143.10 -254.38 -52.86 -45.87 -65.71 -100.00 -192.94 -21.27%
EY -0.70 -0.39 -1.89 -2.18 -1.52 -1.00 -0.52 26.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.06 4.90 4.35 0.00 3.70 3.75 3.64 30.16%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/08/07 29/05/07 22/02/07 - 13/11/06 21/08/06 19/05/06 -
Price 5.25 3.72 4.60 0.00 3.80 3.50 3.42 -
P/RPS 84.56 116.01 34.83 0.00 37.36 49.55 98.08 -11.19%
P/EPS -181.03 -232.50 -65.71 0.00 -77.55 -106.06 -201.18 -8.10%
EY -0.55 -0.43 -1.52 0.00 -1.29 -0.94 -0.50 7.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.40 4.48 5.41 0.00 4.37 3.98 3.80 51.78%

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