[TIMECOM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 93.43%
YoY- -615.2%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 459,927 361,448 241,165 118,848 578,376 456,539 307,536 30.68%
PBT -237,926 -157,330 -110,111 -54,572 -831,905 -37,214 -13,163 585.12%
Tax -972 -432 -290 -148 -1,336 -700 -687 25.95%
NP -238,898 -157,762 -110,401 -54,720 -833,241 -37,914 -13,850 564.13%
-
NP to SH -238,898 -157,762 -110,401 -54,720 -833,241 -37,914 -13,850 564.13%
-
Tax Rate - - - - - - - -
Total Cost 698,825 519,210 351,566 173,568 1,411,617 494,453 321,386 67.60%
-
Net Worth 2,338,150 1,781,183 1,806,561 1,840,581 1,924,811 3,108,948 3,434,800 -22.56%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,338,150 1,781,183 1,806,561 1,840,581 1,924,811 3,108,948 3,434,800 -22.56%
NOSH 2,541,468 2,544,548 2,509,113 2,487,272 2,532,647 2,527,600 2,770,000 -5.56%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -51.94% -43.65% -45.78% -46.04% -144.07% -8.30% -4.50% -
ROE -10.22% -8.86% -6.11% -2.97% -43.29% -1.22% -0.40% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.10 14.20 9.61 4.78 22.84 18.06 11.10 38.41%
EPS -9.40 -6.20 -4.40 -2.20 -32.90 -1.50 -0.50 603.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.70 0.72 0.74 0.76 1.23 1.24 -18.00%
Adjusted Per Share Value based on latest NOSH - 2,487,272
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.88 19.55 13.04 6.43 31.28 24.69 16.63 30.71%
EPS -12.92 -8.53 -5.97 -2.96 -45.07 -2.05 -0.75 563.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2647 0.9634 0.9771 0.9955 1.0411 1.6816 1.8578 -22.56%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.30 3.17 2.00 1.98 3.08 4.18 4.50 -
P/RPS 12.71 22.32 20.81 41.44 13.49 23.14 40.53 -53.74%
P/EPS -24.47 -51.13 -45.45 -90.00 -9.36 -278.67 -900.00 -90.89%
EY -4.09 -1.96 -2.20 -1.11 -10.68 -0.36 -0.11 1006.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 4.53 2.78 2.68 4.05 3.40 3.63 -21.95%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 16/11/05 24/08/05 16/05/05 22/02/05 25/11/04 13/08/04 -
Price 2.33 2.70 2.83 1.42 2.62 4.28 4.43 -
P/RPS 12.88 19.01 29.44 29.72 11.47 23.70 39.90 -52.84%
P/EPS -24.79 -43.55 -64.32 -64.55 -7.96 -285.33 -886.00 -90.72%
EY -4.03 -2.30 -1.55 -1.55 -12.56 -0.35 -0.11 995.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 3.86 3.93 1.92 3.45 3.48 3.57 -20.46%

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