[TIMECOM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 77.65%
YoY- 6.27%
Quarter Report
View:
Show?
Cumulative Result
01/10/07 30/09/07 30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 CAGR
Revenue 301,061 230,272 155,621 79,646 335,395 335,395 259,874 15.80%
PBT -160,903 -110,366 -72,422 -39,627 -177,076 -177,076 -124,683 28.95%
Tax 230 -364 -267 -115 -706 -706 -514 -
NP -160,673 -110,730 -72,689 -39,742 -177,782 -177,782 -125,197 28.24%
-
NP to SH -160,673 -110,730 -72,689 -39,742 -177,782 -177,782 -125,197 28.24%
-
Tax Rate - - - - - - - -
Total Cost 461,734 341,002 228,310 119,388 513,177 513,177 385,071 19.84%
-
Net Worth 1,973,621 2,022,465 2,055,344 2,061,616 2,158,781 0 2,222,885 -11.18%
Dividend
01/10/07 30/09/07 30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
01/10/07 30/09/07 30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 CAGR
Net Worth 1,973,621 2,022,465 2,055,344 2,061,616 2,158,781 0 2,222,885 -11.18%
NOSH 2,530,283 2,528,082 2,506,517 2,483,874 2,539,742 2,532,507 2,555,040 -0.96%
Ratio Analysis
01/10/07 30/09/07 30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 CAGR
NP Margin -53.37% -48.09% -46.71% -49.90% -53.01% -53.01% -48.18% -
ROE -8.14% -5.48% -3.54% -1.93% -8.24% 0.00% -5.63% -
Per Share
01/10/07 30/09/07 30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 CAGR
RPS 11.90 9.11 6.21 3.21 13.21 13.24 10.17 16.96%
EPS -6.35 -4.38 -2.90 -1.60 -7.00 -7.02 -4.90 29.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.80 0.82 0.83 0.85 0.00 0.87 -10.31%
Adjusted Per Share Value based on latest NOSH - 2,483,874
01/10/07 30/09/07 30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 CAGR
RPS 16.28 12.46 8.42 4.31 18.14 18.14 14.06 15.74%
EPS -8.69 -5.99 -3.93 -2.15 -9.62 -9.62 -6.77 28.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0675 1.0939 1.1117 1.1151 1.1677 0.00 1.2023 -11.18%
Price Multiplier on Financial Quarter End Date
01/10/07 30/09/07 30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 CAGR
Date 01/10/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 29/09/06 -
Price 4.70 4.70 4.15 4.07 3.70 3.22 3.22 -
P/RPS 39.50 51.60 66.84 126.93 28.02 24.31 31.66 24.68%
P/EPS -74.02 -107.31 -143.10 -254.38 -52.86 -45.87 -65.71 12.60%
EY -1.35 -0.93 -0.70 -0.39 -1.89 -2.18 -1.52 -11.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.03 5.87 5.06 4.90 4.35 0.00 3.70 62.75%
Price Multiplier on Announcement Date
01/10/07 30/09/07 30/06/07 31/03/07 31/12/06 01/10/06 30/09/06 CAGR
Date 26/02/08 23/11/07 20/08/07 29/05/07 22/02/07 - 13/11/06 -
Price 2.85 4.10 5.25 3.72 4.60 0.00 3.80 -
P/RPS 23.95 45.01 84.56 116.01 34.83 0.00 37.36 -35.81%
P/EPS -44.88 -93.61 -181.03 -232.50 -65.71 0.00 -77.55 -42.04%
EY -2.23 -1.07 -0.55 -0.43 -1.52 0.00 -1.29 72.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 5.13 6.40 4.48 5.41 0.00 4.37 -16.43%

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