[TIMECOM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -51.43%
YoY- 71.33%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 259,874 176,649 86,968 459,927 361,448 241,165 118,848 68.38%
PBT -124,683 -82,207 -42,230 -237,926 -157,330 -110,111 -54,572 73.38%
Tax -514 -327 -170 -972 -432 -290 -148 129.15%
NP -125,197 -82,534 -42,400 -238,898 -157,762 -110,401 -54,720 73.54%
-
NP to SH -125,197 -82,534 -42,400 -238,898 -157,762 -110,401 -54,720 73.54%
-
Tax Rate - - - - - - - -
Total Cost 385,071 259,183 129,368 698,825 519,210 351,566 173,568 70.02%
-
Net Worth 2,222,885 2,200,906 2,244,705 2,338,150 1,781,183 1,806,561 1,840,581 13.39%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 2,222,885 2,200,906 2,244,705 2,338,150 1,781,183 1,806,561 1,840,581 13.39%
NOSH 2,555,040 2,501,030 2,494,117 2,541,468 2,544,548 2,509,113 2,487,272 1.80%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -48.18% -46.72% -48.75% -51.94% -43.65% -45.78% -46.04% -
ROE -5.63% -3.75% -1.89% -10.22% -8.86% -6.11% -2.97% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.17 7.06 3.49 18.10 14.20 9.61 4.78 65.34%
EPS -4.90 -3.30 -1.70 -9.40 -6.20 -4.40 -2.20 70.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.90 0.92 0.70 0.72 0.74 11.38%
Adjusted Per Share Value based on latest NOSH - 2,535,499
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.08 9.57 4.71 24.91 19.58 13.06 6.44 68.37%
EPS -6.78 -4.47 -2.30 -12.94 -8.55 -5.98 -2.96 73.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2041 1.1922 1.2159 1.2666 0.9649 0.9786 0.997 13.39%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.22 3.30 3.28 2.30 3.17 2.00 1.98 -
P/RPS 31.66 46.72 94.07 12.71 22.32 20.81 41.44 -16.41%
P/EPS -65.71 -100.00 -192.94 -24.47 -51.13 -45.45 -90.00 -18.90%
EY -1.52 -1.00 -0.52 -4.09 -1.96 -2.20 -1.11 23.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 3.75 3.64 2.50 4.53 2.78 2.68 23.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/11/06 21/08/06 19/05/06 28/02/06 16/11/05 24/08/05 16/05/05 -
Price 3.80 3.50 3.42 2.33 2.70 2.83 1.42 -
P/RPS 37.36 49.55 98.08 12.88 19.01 29.44 29.72 16.46%
P/EPS -77.55 -106.06 -201.18 -24.79 -43.55 -64.32 -64.55 12.99%
EY -1.29 -0.94 -0.50 -4.03 -2.30 -1.55 -1.55 -11.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 3.98 3.80 2.53 3.86 3.93 1.92 72.94%

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