[TIMECOM] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -247.16%
YoY- 93.48%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 512,005 557,331 578,376 627,948 639,479 684,916 798,581 -25.66%
PBT -928,853 -879,106 -831,905 -35,492 -9,884 17,666 7,948 -
Tax -939 -1,204 -1,336 -213 -401 -254 -154 234.12%
NP -929,792 -880,310 -833,241 -35,705 -10,285 17,412 7,794 -
-
NP to SH -929,792 -880,310 -833,241 -35,705 -10,285 17,412 7,794 -
-
Tax Rate - - - - - 1.44% 1.94% -
Total Cost 1,441,797 1,437,641 1,411,617 663,653 649,764 667,504 790,787 49.29%
-
Net Worth 1,822,287 1,840,581 1,924,995 3,288,746 3,843,379 3,162,413 2,739,159 -23.81%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,822,287 1,840,581 1,924,995 3,288,746 3,843,379 3,162,413 2,739,159 -23.81%
NOSH 2,530,954 2,487,272 2,532,888 2,673,777 3,099,499 2,550,333 2,208,999 9.50%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -181.60% -157.95% -144.07% -5.69% -1.61% 2.54% 0.98% -
ROE -51.02% -47.83% -43.29% -1.09% -0.27% 0.55% 0.28% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.23 22.41 22.83 23.49 20.63 26.86 36.15 -32.11%
EPS -36.74 -35.39 -32.90 -1.34 -0.33 0.68 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.74 0.76 1.23 1.24 1.24 1.24 -30.42%
Adjusted Per Share Value based on latest NOSH - 2,673,777
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.73 30.19 31.33 34.02 34.64 37.10 43.26 -25.67%
EPS -50.37 -47.69 -45.14 -1.93 -0.56 0.94 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9871 0.997 1.0428 1.7815 2.0819 1.7131 1.4838 -23.81%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.00 1.98 3.08 4.18 4.50 5.00 4.50 -
P/RPS 9.89 8.84 13.49 17.80 21.81 18.62 12.45 -14.23%
P/EPS -5.44 -5.59 -9.36 -313.02 -1,356.13 732.35 1,275.40 -
EY -18.37 -17.88 -10.68 -0.32 -0.07 0.14 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.68 4.05 3.40 3.63 4.03 3.63 -16.30%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 16/05/05 22/02/05 25/11/04 13/08/04 25/05/04 18/02/04 -
Price 2.83 1.42 2.62 4.28 4.43 4.50 4.93 -
P/RPS 13.99 6.34 11.47 18.22 21.47 16.76 13.64 1.70%
P/EPS -7.70 -4.01 -7.96 -320.51 -1,335.03 659.11 1,397.28 -
EY -12.98 -24.92 -12.56 -0.31 -0.07 0.15 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 1.92 3.45 3.48 3.57 3.63 3.98 -0.84%

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