[TIMECOM] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 39.55%
YoY- 101.18%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 456,539 307,536 139,893 798,581 627,172 466,638 253,558 47.84%
PBT -37,214 -13,163 -7,371 7,948 6,226 4,669 -17,089 67.76%
Tax -700 -687 -280 -154 -641 -440 -180 146.68%
NP -37,914 -13,850 -7,651 7,794 5,585 4,229 -17,269 68.68%
-
NP to SH -37,914 -13,850 -7,651 7,794 5,585 4,229 -17,269 68.68%
-
Tax Rate - - - 1.94% 10.30% 9.42% - -
Total Cost 494,453 321,386 147,544 790,787 621,587 462,409 270,827 49.21%
-
Net Worth 3,108,948 3,434,800 3,162,413 3,221,519 3,462,699 3,679,229 3,922,530 -14.31%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 3,108,948 3,434,800 3,162,413 3,221,519 3,462,699 3,679,229 3,922,530 -14.31%
NOSH 2,527,600 2,770,000 2,550,333 2,597,999 2,792,499 2,114,499 2,467,000 1.62%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -8.30% -4.50% -5.47% 0.98% 0.89% 0.91% -6.81% -
ROE -1.22% -0.40% -0.24% 0.24% 0.16% 0.11% -0.44% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.06 11.10 5.49 30.74 22.46 22.07 10.28 45.44%
EPS -1.50 -0.50 -0.30 0.30 0.20 0.20 -0.70 65.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.24 1.24 1.24 1.24 1.74 1.59 -15.69%
Adjusted Per Share Value based on latest NOSH - 2,208,999
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 24.69 16.63 7.57 43.19 33.92 25.24 13.71 47.86%
EPS -2.05 -0.75 -0.41 0.42 0.30 0.23 -0.93 69.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6816 1.8578 1.7105 1.7425 1.8729 1.99 2.1216 -14.31%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.18 4.50 5.00 4.50 5.25 8.10 6.45 -
P/RPS 23.14 40.53 91.15 14.64 23.38 36.70 62.76 -48.48%
P/EPS -278.67 -900.00 -1,666.67 1,500.00 2,625.00 4,050.00 -921.43 -54.84%
EY -0.36 -0.11 -0.06 0.07 0.04 0.02 -0.11 119.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 3.63 4.03 3.63 4.23 4.66 4.06 -11.12%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 13/08/04 25/05/04 18/02/04 19/11/03 25/08/03 29/05/03 -
Price 4.28 4.43 4.50 4.93 4.88 5.35 7.70 -
P/RPS 23.70 39.90 82.04 16.04 21.73 24.24 74.92 -53.47%
P/EPS -285.33 -886.00 -1,500.00 1,643.33 2,440.00 2,675.00 -1,100.00 -59.22%
EY -0.35 -0.11 -0.07 0.06 0.04 0.04 -0.09 146.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 3.57 3.63 3.98 3.94 3.07 4.84 -19.69%

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