[TIMECOM] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 2.23%
YoY- 78.35%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 313,913 323,948 335,395 358,353 395,411 428,047 459,927 -26.39%
PBT -186,889 -187,239 -177,076 -205,279 -210,022 -225,584 -237,926 -17.60%
Tax -686 -728 -706 -1,054 -1,009 -994 -972 -24.38%
NP -187,575 -187,967 -177,782 -206,333 -211,031 -226,578 -238,898 -17.63%
-
NP to SH -187,575 -187,967 -177,782 -206,333 -211,031 -226,578 -238,898 -17.63%
-
Tax Rate - - - - - - - -
Total Cost 501,488 511,915 513,177 564,686 606,442 654,625 698,825 -23.37%
-
Net Worth 2,061,616 2,128,440 0 2,183,341 2,207,369 2,244,705 2,332,660 -9.43%
Dividend
31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,061,616 2,128,440 0 2,183,341 2,207,369 2,244,705 2,332,660 -9.43%
NOSH 2,483,874 2,504,047 2,528,125 2,509,588 2,508,374 2,494,117 2,535,499 -1.63%
Ratio Analysis
31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -59.75% -58.02% -53.01% -57.58% -53.37% -52.93% -51.94% -
ROE -9.10% -8.83% 0.00% -9.45% -9.56% -10.09% -10.24% -
Per Share
31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.64 12.94 13.27 14.28 15.76 17.16 18.14 -25.15%
EPS -7.55 -7.51 -7.03 -8.22 -8.41 -9.08 -9.42 -16.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.85 0.00 0.87 0.88 0.90 0.92 -7.92%
Adjusted Per Share Value based on latest NOSH - 2,509,588
31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.98 17.52 18.14 19.38 21.39 23.15 24.88 -26.39%
EPS -10.15 -10.17 -9.62 -11.16 -11.41 -12.26 -12.92 -17.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1151 1.1512 0.00 1.1809 1.1939 1.2141 1.2617 -9.43%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/03/07 29/12/06 29/09/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.07 3.70 3.22 3.22 3.30 3.28 2.30 -
P/RPS 32.20 28.60 24.27 22.55 20.93 19.11 12.68 111.19%
P/EPS -53.90 -49.29 -45.79 -39.16 -39.22 -36.11 -24.41 88.78%
EY -1.86 -2.03 -2.18 -2.55 -2.55 -2.77 -4.10 -46.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 4.35 0.00 3.70 3.75 3.64 2.50 71.57%
Price Multiplier on Announcement Date
31/03/07 31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date - - - 13/11/06 21/08/06 19/05/06 28/02/06 -
Price 0.00 0.00 0.00 3.80 3.50 3.42 2.33 -
P/RPS 0.00 0.00 0.00 26.61 22.20 19.93 12.84 -
P/EPS 0.00 0.00 0.00 -46.22 -41.60 -37.65 -24.73 -
EY 0.00 0.00 0.00 -2.16 -2.40 -2.66 -4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 4.37 3.98 3.80 2.53 -

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