[TIMECOM] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 97.39%
YoY- -23.19%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 798,581 627,172 466,638 253,558 915,555 690,061 449,075 46.62%
PBT 7,948 6,226 4,669 -17,089 -662,079 -108,917 -67,724 -
Tax -154 -641 -440 -180 -495 -415 67,724 -
NP 7,794 5,585 4,229 -17,269 -662,574 -109,332 0 -
-
NP to SH 7,794 5,585 4,229 -17,269 -662,574 -109,332 -68,179 -
-
Tax Rate 1.94% 10.30% 9.42% - - - - -
Total Cost 790,787 621,587 462,409 270,827 1,578,129 799,393 449,075 45.67%
-
Net Worth 3,221,519 3,462,699 3,679,229 3,922,530 4,020,964 4,220,723 4,242,248 -16.72%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 3,221,519 3,462,699 3,679,229 3,922,530 4,020,964 4,220,723 4,242,248 -16.72%
NOSH 2,597,999 2,792,499 2,114,499 2,467,000 2,528,908 2,542,604 2,525,148 1.90%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.98% 0.89% 0.91% -6.81% -72.37% -15.84% 0.00% -
ROE 0.24% 0.16% 0.11% -0.44% -16.48% -2.59% -1.61% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 30.74 22.46 22.07 10.28 36.20 27.14 17.78 43.90%
EPS 0.30 0.20 0.20 -0.70 -26.20 -4.30 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.24 1.74 1.59 1.59 1.66 1.68 -18.28%
Adjusted Per Share Value based on latest NOSH - 2,467,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 43.19 33.92 25.24 13.71 49.52 37.32 24.29 46.61%
EPS 0.42 0.30 0.23 -0.93 -35.84 -5.91 -3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7425 1.8729 1.99 2.1216 2.1749 2.2829 2.2946 -16.72%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.50 5.25 8.10 6.45 6.95 7.00 10.30 -
P/RPS 14.64 23.38 36.70 62.76 19.20 25.79 57.92 -59.92%
P/EPS 1,500.00 2,625.00 4,050.00 -921.43 -26.53 -162.79 -381.48 -
EY 0.07 0.04 0.02 -0.11 -3.77 -0.61 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 4.23 4.66 4.06 4.37 4.22 6.13 -29.41%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 19/11/03 25/08/03 29/05/03 28/02/03 27/11/02 30/08/02 -
Price 4.93 4.88 5.35 7.70 6.70 6.95 9.50 -
P/RPS 16.04 21.73 24.24 74.92 18.51 25.61 53.42 -55.06%
P/EPS 1,643.33 2,440.00 2,675.00 -1,100.00 -25.57 -161.63 -351.85 -
EY 0.06 0.04 0.04 -0.09 -3.91 -0.62 -0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.98 3.94 3.07 4.84 4.21 4.19 5.65 -20.78%

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