[TIMECOM] QoQ 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- 62.91%
YoY- 100.4%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 149,003 167,643 139,893 171,409 160,534 213,080 253,558 -29.77%
PBT -24,051 -5,792 -7,371 1,722 1,557 21,758 -17,089 25.50%
Tax -13 -407 -280 487 -201 -260 -180 -82.57%
NP -24,064 -6,199 -7,651 2,209 1,356 21,498 -17,269 24.68%
-
NP to SH -24,064 -6,199 -7,651 2,209 1,356 21,498 -17,269 24.68%
-
Tax Rate - - - -28.28% 12.91% 1.19% - -
Total Cost 173,067 173,842 147,544 169,200 159,178 191,582 270,827 -25.74%
-
Net Worth 3,288,746 3,843,379 3,162,413 2,739,159 1,681,439 4,675,814 3,922,530 -11.05%
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 3,288,746 3,843,379 3,162,413 2,739,159 1,681,439 4,675,814 3,922,530 -11.05%
NOSH 2,673,777 3,099,499 2,550,333 2,208,999 1,355,999 2,687,249 2,467,000 5.49%
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 -16.15% -3.70% -5.47% 1.29% 0.84% 10.09% -6.81% -
ROE -0.73% -0.16% -0.24% 0.08% 0.08% 0.46% -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 5.57 5.41 5.49 7.76 11.84 7.93 10.28 -33.46%
EPS -0.90 -0.20 -0.30 0.10 0.10 0.80 -0.70 18.18%
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 8.07 9.08 7.58 9.29 8.70 11.54 13.74 -29.79%
EPS -1.30 -0.34 -0.41 0.12 0.07 1.16 -0.94 24.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7815 2.0819 1.7131 1.4838 0.9108 2.5328 2.1248 -11.05%
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 75.01 83.20 91.15 57.99 44.35 102.15 62.76 12.58%
P/EPS -464.44 -2,250.00 -1,666.67 4,500.00 5,250.00 1,012.50 -921.43 -36.58%
EY -0.22 -0.04 -0.06 0.02 0.02 0.10 -0.11 58.53%
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 76.80 81.90 82.04 63.53 41.22 67.47 74.92 1.66%
P/EPS -475.56 -2,215.00 -1,500.00 4,930.00 4,880.00 668.75 -1,100.00 -42.73%
EY -0.21 -0.05 -0.07 0.02 0.02 0.15 -0.09 75.64%
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