[TIMECOM] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -81.02%
YoY- -427.5%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 118,848 578,376 456,539 307,536 139,893 798,581 627,172 -66.97%
PBT -54,572 -831,905 -37,214 -13,163 -7,371 7,948 6,226 -
Tax -148 -1,336 -700 -687 -280 -154 -641 -62.33%
NP -54,720 -833,241 -37,914 -13,850 -7,651 7,794 5,585 -
-
NP to SH -54,720 -833,241 -37,914 -13,850 -7,651 7,794 5,585 -
-
Tax Rate - - - - - 1.94% 10.30% -
Total Cost 173,568 1,411,617 494,453 321,386 147,544 790,787 621,587 -57.24%
-
Net Worth 1,840,581 1,924,811 3,108,948 3,434,800 3,162,413 3,221,519 3,462,699 -34.35%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,840,581 1,924,811 3,108,948 3,434,800 3,162,413 3,221,519 3,462,699 -34.35%
NOSH 2,487,272 2,532,647 2,527,600 2,770,000 2,550,333 2,597,999 2,792,499 -7.41%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -46.04% -144.07% -8.30% -4.50% -5.47% 0.98% 0.89% -
ROE -2.97% -43.29% -1.22% -0.40% -0.24% 0.24% 0.16% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 4.78 22.84 18.06 11.10 5.49 30.74 22.46 -64.32%
EPS -2.20 -32.90 -1.50 -0.50 -0.30 0.30 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.76 1.23 1.24 1.24 1.24 1.24 -29.09%
Adjusted Per Share Value based on latest NOSH - 3,099,499
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.44 31.33 24.73 16.66 7.58 43.26 33.97 -66.96%
EPS -2.96 -45.14 -2.05 -0.75 -0.41 0.42 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.997 1.0427 1.6841 1.8606 1.7131 1.7451 1.8757 -34.35%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.98 3.08 4.18 4.50 5.00 4.50 5.25 -
P/RPS 41.44 13.49 23.14 40.53 91.15 14.64 23.38 46.40%
P/EPS -90.00 -9.36 -278.67 -900.00 -1,666.67 1,500.00 2,625.00 -
EY -1.11 -10.68 -0.36 -0.11 -0.06 0.07 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 4.05 3.40 3.63 4.03 3.63 4.23 -26.21%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 16/05/05 22/02/05 25/11/04 13/08/04 25/05/04 18/02/04 19/11/03 -
Price 1.42 2.62 4.28 4.43 4.50 4.93 4.88 -
P/RPS 29.72 11.47 23.70 39.90 82.04 16.04 21.73 23.19%
P/EPS -64.55 -7.96 -285.33 -886.00 -1,500.00 1,643.33 2,440.00 -
EY -1.55 -12.56 -0.35 -0.11 -0.07 0.06 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 3.45 3.48 3.57 3.63 3.98 3.94 -38.04%

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